{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Final Decision changes","Intro","RAB input","TAB input","RAB tracking","RAB tracking summary","TAB tracking","Tracking output"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":256,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":4,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Final Decision changes","index":0,"n_rows":21,"n_cols":4,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Draft Decision changes shaded green"]
[]
[null,"Tab Reference","Cell Reference","Description of changes"]
[null,"RAB Input","U14:W14","Updated actual and forecast December CPI"]
[]
[]
[null,"All revised proposal changes shaded purple"]
[]
[null,"Tab Reference","Cell Reference","Description of changes"]
[null,"RAB Input","U17:W17","Updated actual and forecast WACC"]
[null,"RAB Input ","U55:V55","Updated actual and updated forecast capital expenditure"]
[null,"RAB Input ","U163:V163","Updated actual and updated forecast for contributions"]
[null,"RAB Input ","V456:V486","Updated to revised proposal RFM 2024-25 Closing Value"]
[]
[]
[null,"Final Decision changes shaded orange"]
[]
[null,"Tab Reference","Cell Reference","Description of changes"]
[null,"RAB Input","V14:V14","Updated actual CPI"]

{"sheet":"Intro","index":1,"n_rows":34,"n_cols":13,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Electricity Distribution Network Service Provider"]
[null,null,null,null,null,null,null,null,"RFM - Depreciation tracking module"]
[null,null,null,null,null,null,null,null,null,null,null,"Version:",1]
[null,null,null,null,null,null,null,null,null,null,null,"Date:","April 2020"]
[]
[]
[null,"Introduction",null,null,null,null,null,null,null,"Electricity distribution module"]
[]
[]
[]
[]
[]
[null,null,"This attachment to the RFM is used by the AER to determine the forecast regulatory asset base (RAB) and tax asset base (TAB) depreciation for a distribution network service provider."]
[null,null,"It also calculates the actual tax depreciation for use in the RFM."]
[]
[null,null,"INSTRUCTIONS FOR USE"]
[null,null,"The RFM handbook, which contains information on this depreciation tracking module, is available on the AER website at http://www.aer.gov.au"]
[]
[null,null,"a. Fill out input cells on the 'RAB input' and 'TAB input' sheets. These input cells are highlighted blue. "]
[null,null,"This provides the data for the depreciation tracking calculations."]
[null,null,"In general, input expenditure data should be valued in nominal dollar terms of the year indicated."]
[null,null,"Units and basis for entry are specified where required for each data table."]
[null,null,"Not all input cells require an input - be sure to read and follow the instructions contained within the comments for each section heading."]
[null,null,"All relevant inputs are to be filled on an ongoing basis, with the details of past expenditure and asset lives to be preserved."]
[]
[null,null,"b. The values in the 'Tracking output' sheet"]
[null,null,"This sheet summarises the key outputs of the year-by-year tracking approach, which includes forecast RAB and TAB depreciation to be input into the PTRM"]
[null,null,"as well as actual tax depreciation for the current regulatory period to be input into the RFM."]
[]
[null,null,"VERSION RECORD"]
[]
[null,null,"Version","Date",null,"Description"]
[null,null,1,"April 2020",null,"Initial module"]

{"sheet":"RAB input","index":2,"n_rows":561,"n_cols":73,"rows_kept":281,"cut":true,"hidden":false,"merged":[[22,4,23,4],[453,4,454,4],[508,4,509,4]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,{"$f":"IF($F$8='TAB input'!$F$8, $F$8, 'TAB input'!$F$8) & \" - RAB input - Elec DNSP \"&Intro!$I$3&\" - version \"& Intro!$M$4","v":"SA Power Networks - RAB input - Elec DNSP RFM - Depreciation tracking module - version 1"},null,null,null,null,"Input cells in blue"]
[]
[null,null,null,null,"Year",{"$f":"IF(LEN($H$9)>4, CONCATENATE(LEFT($H$9, 4)-2 & \"-\" & IF(AND(RIGHT($H$9, 2)<\"12\", RIGHT($H$9, 2)>\"01\"), \"0\", \"\") & IF(RIGHT($H$9, 2)=\"00\", \"98\", IF(RIGHT($H$9, 2)=\"01\", \"99\", RIGHT($H$9, 2)-2))), $H$9-2)","v":"2008-09"},{"$f":"IF(LEN(F4)>4,CONCATENATE(LEFT(F4,4)+1&\"-\"&IF(RIGHT(F4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(F4, 2)=\"99\", \"00\", RIGHT(F4,2)+1)),F4+1)","v":"2009-10"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2010-11"},"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74",{"$f":"IF(LEN(BS4)>4,CONCATENATE(LEFT(BS4,4)+1&\"-\"&IF(RIGHT(BS4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BS4, 2)=\"99\", \"00\", RIGHT(BS4,2)+1)),BS4+1)","v":"2074-75"},{"$f":"IF(LEN(BT4)>4,CONCATENATE(LEFT(BT4,4)+1&\"-\"&IF(RIGHT(BT4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BT4, 2)=\"99\", \"00\", RIGHT(BT4,2)+1)),BT4+1)","v":"2075-76"}]
[]
[null,null,null,"General information"]
[]
[null,null,null,null,"Business name","SA Power Networks"]
[null,null,null,null,"First regulatory year for tracking",null,null,"2010-11",{"$f":"IF(SUM($11:$11)=COUNTA($H$9:H$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:I$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:J$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:K$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:L$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:M$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:N$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:O$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:P$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Q$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:R$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:S$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:T$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:U$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:V$9), \"Input for next period\", \"\")","v":"Input for next period"},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:W$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:X$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Y$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Z$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AT$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AU$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AV$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AW$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AX$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AY$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AZ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BT$9), \"Input for next period\", \"\")","v":""}]
[null,null,null,null,"Regulatory period",null,null,"2010-15",null,null,null,null,"2015-20",null,null,null,null,"2020-25"]
[null,null,null,null,"Years in regulatory period",null,null,5,null,null,null,null,5,null,null,null,null,5]
[]
[null,null,null,null,"Lagged inflation approach","Partially-lagged"]
[null,null,null,null,{"$f":"IF($F$13=\"All-lagged\", \"Lagged actual\", \"Actual\")& \" CPI inflation rate\"","v":"Actual CPI inflation rate"},null,2.8899999999999999E-2,3.3300000000000003E-2,1.5800000000000002E-2,2.5000000000000001E-2,2.93E-2,1.3299999999999999E-2,1.6885553470919357E-2,1.4760147601476037E-2,1.9090909090909047E-2,1.7841213202497874E-2,1.8404907975460238E-2,8.6058519793459354E-3,3.4982935153583528E-2,7.8318219291014124E-2,4.0519877675840865E-2,2.424687729610589E-2,3.2000000000000001E-2]
[null,null,null,null,"Actual CPI (one year lagged)",{"$f":"G15/IF($F$13=\"Partially-lagged\", (1+F14), (1+G14))","v":1},1,{"$f":"G15*(1+IF($F$13=\"Partially-lagged\",G14,H14))","v":1.0288999999999999},1.0631623700000001,1.0799603354460001,1.1069593438321501,1.1393932526064323,1.154547182866098,1.1740423510570828,1.1913713894490692,{"$f":"O15*(1+IF($F$13=\"Partially-lagged\",O14,P14))","v":1.2141157523385513},1.2357770503285346,1.2585214132180169,1.2693520622130083,1.3137577230924735,1.4166488885448933,1.4740513282183483,1.5097924699018206,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,{"$f":"AM15*(1+IF($F$13=\"Partially-lagged\",AM14,AN14))","v":1.5581058289386789},1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,1.5581058289386789,{"$f":"BS15*(1+IF($F$13=\"Partially-lagged\",BS14,BT14))","v":1.5581058289386789},{"$f":"BT15*(1+IF($F$13=\"Partially-lagged\",BT14,BU14))","v":1.5581058289386789}]
[]
[null,null,null,null,"Nominal vanilla WACC (fixed real time varying)",null,0.10222067551737579,0.1062518669527901,8.7516351931330671E-2,9.736587982832634E-2,0.10196946351931357,8.4839849785407928E-2,5.3275175033176358E-2,5.1248350223747074E-2,5.5633004207740866E-2,5.3877983720027389E-2,5.4030979733082019E-2,3.2979948773497414E-2,5.8171898733474503E-2,0.10163412970798102,6.3640555771956153E-2,4.7340579488867052E-2]
[null,null,null,null,"Nominal vanilla WACC index",{"$f":"G18/(1+G17)","v":0.90725933763727118},1,{"$f":"G18*(1+H17)","v":1.1062518669527901},1.203066994665722,1.3202046710937705,1.4548252331408942,1.5782523873845886,1.662334059569031,1.7475259376426879,1.8447460554846999,1.9441372534296892,2.0491808939680785]
[null,null,null,null,"Real vanilla WACC",null,7.1261226083561002E-2,7.0600858369098907E-2,7.0600858369098907E-2,7.0600858369098907E-2,7.0600858369098907E-2,7.0600858369098907E-2,3.5785365853658657E-2,3.5957465129583532E-2,3.5857542041494161E-2,3.5405100569807724E-2,3.4982227087303253E-2,2.4166126684986411E-2,2.2405165140669592E-2,2.1622476556407477E-2,2.2220313702952854E-2,2.2547007664524887E-2]
[null,null,null,null,"Real vanilla WACC index",{"$f":"G20/(1+G19)","v":0.93347913249498826},1,{"$f":"G20*(1+H19)","v":1.0706008583690989},1.1461861979406514,1.2271079273660752,1.3137428003496461,1.4064941697305549,1.4568260781654006,1.5092098510709009,1.5633264067551129,1.6186761354097139,1.675301031559415,1.7157865685235683,1.7542290499374815,1.7921598264443237,1.8319821799937461,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,1.873287896247338,{"$f":"BS20*(1+BT19)","v":1.873287896247338},{"$f":"BT20*(1+BU19)","v":1.873287896247338}]
[]
[null,null,null,"Starting RAB and actual gross capex - As incurred ($m, nominal)"]
[null,null,null,null,"Asset class",null,{"$f":"\"RAB (closing as at \"&$G$4&\")\"","v":"RAB (closing as at 2009-10)"},{"$f":"\"Actual gross capex (\"&H4&\")\"","v":"Actual gross capex (2010-11)"},{"$f":"IF(COUNTA($H$23:H$23)<SUM($11:$11), \"Actual gross capex (\"&I4&\")\", \"\")","v":"Actual gross capex (2011-12)"},{"$f":"IF(COUNTA($H$23:I$23)<SUM($11:$11), \"Actual gross capex (\"&J4&\")\", \"\")","v":"Actual gross capex (2012-13)"},{"$f":"IF(COUNTA($H$23:J$23)<SUM($11:$11), \"Actual gross capex (\"&K4&\")\", \"\")","v":"Actual gross capex (2013-14)"},{"$f":"IF(COUNTA($H$23:K$23)<SUM($11:$11), \"Actual gross capex (\"&L4&\")\", \"\")","v":"Actual gross capex (2014-15)"},{"$f":"IF(COUNTA($H$23:L$23)<SUM($11:$11), \"Actual gross capex (\"&M4&\")\", \"\")","v":"Actual gross capex (2015-16)"},{"$f":"IF(COUNTA($H$23:M$23)<SUM($11:$11), \"Actual gross capex (\"&N4&\")\", \"\")","v":"Actual gross capex (2016-17)"},{"$f":"IF(COUNTA($H$23:N$23)<SUM($11:$11), \"Actual gross capex (\"&O4&\")\", \"\")","v":"Actual gross capex (2017-18)"},{"$f":"IF(COUNTA($H$23:O$23)<SUM($11:$11), \"Actual gross capex (\"&P4&\")\", \"\")","v":"Actual gross capex (2018-19)"},{"$f":"IF(COUNTA($H$23:P$23)<SUM($11:$11), \"Actual gross capex (\"&Q4&\")\", \"\")","v":"Actual gross capex (2019-20)"},{"$f":"IF(COUNTA($H$23:Q$23)<SUM($11:$11), \"Actual gross capex (\"&R4&\")\", \"\")","v":"Actual gross capex (2020-21)"},{"$f":"IF(COUNTA($H$23:R$23)<SUM($11:$11), \"Actual gross capex (\"&S4&\")\", \"\")","v":"Actual gross capex (2021-22)"},{"$f":"IF(COUNTA($H$23:S$23)<SUM($11:$11), \"Actual gross capex (\"&T4&\")\", \"\")","v":"Actual gross capex (2022-23)"},{"$f":"IF(COUNTA($H$23:T$23)<SUM($11:$11), \"Actual gross capex (\"&U4&\")\", \"\")","v":"Actual gross capex (2023-24)"},{"$f":"IF(COUNTA($H$23:U$23)<SUM($11:$11), \"Actual gross capex (\"&V4&\")\", \"\")","v":"Actual gross capex (2024-25)"},{"$f":"IF(COUNTA($H$23:V$23)<SUM($11:$11), \"Actual gross capex (\"&W4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:W$23)<SUM($11:$11), \"Actual gross capex (\"&X4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:X$23)<SUM($11:$11), \"Actual gross capex (\"&Y4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:Y$23)<SUM($11:$11), \"Actual gross capex (\"&Z4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:Z$23)<SUM($11:$11), \"Actual gross capex (\"&AA4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AA$23)<SUM($11:$11), \"Actual gross capex (\"&AB4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AB$23)<SUM($11:$11), \"Actual gross capex (\"&AC4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AC$23)<SUM($11:$11), \"Actual gross capex (\"&AD4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AD$23)<SUM($11:$11), \"Actual gross capex (\"&AE4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AE$23)<SUM($11:$11), \"Actual gross capex (\"&AF4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AF$23)<SUM($11:$11), \"Actual gross capex (\"&AG4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AG$23)<SUM($11:$11), \"Actual gross capex (\"&AH4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AH$23)<SUM($11:$11), \"Actual gross capex (\"&AI4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AI$23)<SUM($11:$11), \"Actual gross capex (\"&AJ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AJ$23)<SUM($11:$11), \"Actual gross capex (\"&AK4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AK$23)<SUM($11:$11), \"Actual gross capex (\"&AL4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AL$23)<SUM($11:$11), \"Actual gross capex (\"&AM4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AM$23)<SUM($11:$11), \"Actual gross capex (\"&AN4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AN$23)<SUM($11:$11), \"Actual gross capex (\"&AO4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AO$23)<SUM($11:$11), \"Actual gross capex (\"&AP4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AP$23)<SUM($11:$11), \"Actual gross capex (\"&AQ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AQ$23)<SUM($11:$11), \"Actual gross capex (\"&AR4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AR$23)<SUM($11:$11), \"Actual gross capex (\"&AS4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AS$23)<SUM($11:$11), \"Actual gross capex (\"&AT4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AT$23)<SUM($11:$11), \"Actual gross capex (\"&AU4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AU$23)<SUM($11:$11), \"Actual gross capex (\"&AV4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AV$23)<SUM($11:$11), \"Actual gross capex (\"&AW4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AW$23)<SUM($11:$11), \"Actual gross capex (\"&AX4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AX$23)<SUM($11:$11), \"Actual gross capex (\"&AY4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AY$23)<SUM($11:$11), \"Actual gross capex (\"&AZ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AZ$23)<SUM($11:$11), \"Actual gross capex (\"&BA4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BA$23)<SUM($11:$11), \"Actual gross capex (\"&BB4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BB$23)<SUM($11:$11), \"Actual gross capex (\"&BC4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BC$23)<SUM($11:$11), \"Actual gross capex (\"&BD4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BD$23)<SUM($11:$11), \"Actual gross capex (\"&BE4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BE$23)<SUM($11:$11), \"Actual gross capex (\"&BF4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BF$23)<SUM($11:$11), \"Actual gross capex (\"&BG4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BG$23)<SUM($11:$11), \"Actual gross capex (\"&BH4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BH$23)<SUM($11:$11), \"Actual gross capex (\"&BI4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BI$23)<SUM($11:$11), \"Actual gross capex (\"&BJ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BJ$23)<SUM($11:$11), \"Actual gross capex (\"&BK4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BK$23)<SUM($11:$11), \"Actual gross capex (\"&BL4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BL$23)<SUM($11:$11), \"Actual gross capex (\"&BM4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BM$23)<SUM($11:$11), \"Actual gross capex (\"&BN4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BN$23)<SUM($11:$11), \"Actual gross capex (\"&BO4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BO$23)<SUM($11:$11), \"Actual gross capex (\"&BP4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BP$23)<SUM($11:$11), \"Actual gross capex (\"&BQ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BQ$23)<SUM($11:$11), \"Actual gross capex (\"&BR4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BR$23)<SUM($11:$11), \"Actual gross capex (\"&BS4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BS$23)<SUM($11:$11), \"Actual gross capex (\"&BT4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BT$23)<SUM($11:$11), \"Actual gross capex (\"&BU4&\")\", \"\")","v":""}]
[]
[null,null,null,1,"Public Lighting Post 1999 RAB",null,11.177950969706064]
[null,null,null,2,"Public Lighting Post 1999 Capex",null,0]
[null,null,null,3,"IT Projects",null,0]
[null,null,null,4,"Capex 1999",null,2.9016845086653169]
[null,null,null,5,"Capex 2000",null,1.5625140468775744]
[null,null,null,6,"Capex 2001",null,0.98320179920968964]
[null,null,null,7,"Capex 2002",null,0.97944339287736715]
[null,null,null,8,"Capex 2003",null,1.3784298265290098]
[null,null,null,9,"Capex 2004",null,1.0922015902055862]
[null,null,null,10,"Capex 2005",null,2.4368293210308769]
[null,null,null,11,"Capex 2006",null,3.1317459204955838]
[null,null,null,12,"Capex 2007",null,2.0884280527613561]
[null,null,null,13,"Capex 2008",null,2.4719109666060262]
[null,null,null,14,"Capex 2009",null,1.6458202041595156]
[null,null,null,15,"Capex 2010",null,2.9363662270068276]
[null,null,null,16,"Capex 2011",null,null,6.758,0,0,0,0,0,0,0,0]
[null,null,null,17,"Capex 2012",null,null,0,6.8490000000000002,0,0,0,0,0,0,0]
[null,null,null,18,"Capex 2013",null,null,0,0,5.9560000000000004,0,0,0,0,0,0]
[null,null,null,19,"Capex 2014",null,null,0,0,0,6.2949999999999999,0,0,0,0,0]
[null,null,null,20,"Capex 2015",null,null,0,0,0,0,5.4010000000000007,0,0,0,0]
[null,null,null,21,"Capex 2016",null,null,0,0,0,0,0,4.1145319999999996,0,0,0]
[null,null,null,22,"Capex 2017",null,null,0,0,0,0,0,0,5.2779999999999996,0,0]
[null,null,null,23,"Capex 2018",null,null,0,0,0,0,0,0,0,6.9089999999999998,0]
[null,null,null,24,"Capex 2019",null,null,0,0,0,0,0,0,0,0,5.4459999999999988]
[null,null,null,25,"Capex 2020",null,null,0,0,0,0,0,0,0,0,0,7.4961033096393903]
[null,null,null,26,"IT 2019",null,null,0,0,0,0,0,0,0,0,0.50875000000000004]
[null,null,null,27,"IT 2020",null,null,0,0,0,0,0,0,0,0,0,0.78010883579681689]
[null,null,null,28,"MkII to MkIII Transition",null,null,null,null,null,null,null,null,null,null,null,0.69629855725069489]
[null,null,null,29,"Regional Installations",null,null,null,null,null,null,null,null,null,null,null,0.34871164419785072]
[null,null,null,30,"Under Recovery 2015-20",null,null,null,null,null,null,null,null,null,null,null,1.0769981874230772]
[null,null,null,31,"Capex 2021-2025",null,null,null,null,null,null,null,null,null,null,null,null,7.1460581412817143,7.03062323657646,4.9476749900000003,8.5022167973635003,7.4356724060666703]
[null,null,null,32,"IT Capex 2021-2025"]
[null,null,null,33,0]
[null,null,null,34,0]
[null,null,null,35,0]
[null,null,null,36,0]
[null,null,null,37,0]
[null,null,null,38,0]
[null,null,null,39,0]
[null,null,null,40,0]
[null,null,null,41,0]
[null,null,null,42,0]
[null,null,null,43,0]
[null,null,null,44,0]
[null,null,null,45,0]
[null,null,null,46,0]
[null,null,null,47]
[null,null,null,48]
[null,null,null,49]
[null,null,null,50,"Equity raising costs"]
[null,null,null,null,"Total",null,{"$f":"SUM(G25:G74)","v":34.786526826130796},{"$f":"SUM(H25:H74)","v":6.758},6.8490000000000002,5.9560000000000004,6.2949999999999999,5.4010000000000007,4.1145319999999996,5.2779999999999996,6.9089999999999998,5.9547499999999989,10.39822053430783,7.1460581412817143,7.03062323657646,4.9476749900000003,8.5022167973635003,7.4356724060666703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT25:BT74)","v":0},{"$f":"SUM(BU25:BU74)","v":0}]
[]
[null,null,null,"Actual asset disposals - As incurred ($m, nominal)"]
[null,null,null,null,{"$f":"$E$23","v":"Asset class"},null,null,{"$f":"IF(H$23=\"\", \"\", \"Actual asset disposals \n(\"&H$4&\")\")","v":"Actual asset disposals \n(2010-11)"},{"$f":"IF(I$23=\"\", \"\", \"Actual asset disposals \n(\"&I$4&\")\")","v":"Actual asset disposals \n(2011-12)"},"Actual asset disposals \n(2012-13)","Actual asset disposals \n(2013-14)","Actual asset disposals \n(2014-15)","Actual asset disposals \n(2015-16)","Actual asset disposals \n(2016-17)","Actual asset disposals \n(2017-18)","Actual asset disposals \n(2018-19)","Actual asset disposals \n(2019-20)","Actual asset disposals \n(2020-21)","Actual asset disposals \n(2021-22)","Actual asset disposals \n(2022-23)","Actual asset disposals \n(2023-24)","Actual asset disposals \n(2024-25)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$23=\"\", \"\", \"Actual asset disposals \n(\"&BU$4&\")\")","v":""}]
[null,null,null,null,{"$f":"E25","v":"Public Lighting Post 1999 RAB"}]
[null,null,null,null,"Public Lighting Post 1999 Capex"]
[null,null,null,null,"IT Projects"]
[null,null,null,null,"Capex 1999"]
[null,null,null,null,"Capex 2000"]
[null,null,null,null,"Capex 2001"]
[null,null,null,null,"Capex 2002"]
[null,null,null,null,"Capex 2003"]
[null,null,null,null,"Capex 2004"]
[null,null,null,null,"Capex 2005"]
[null,null,null,null,"Capex 2006"]
[null,null,null,null,"Capex 2007"]
[null,null,null,null,"Capex 2008"]
[null,null,null,null,"Capex 2009"]
[null,null,null,null,"Capex 2010"]
[null,null,null,null,"Capex 2011"]
[null,null,null,null,"Capex 2012"]
[null,null,null,null,"Capex 2013"]
[null,null,null,null,"Capex 2014"]
[null,null,null,null,"Capex 2015"]
[null,null,null,null,"Capex 2016"]
[null,null,null,null,"Capex 2017"]
[null,null,null,null,"Capex 2018"]
[null,null,null,null,"Capex 2019"]
[null,null,null,null,"Capex 2020"]
[null,null,null,null,"IT 2019"]
[null,null,null,null,"IT 2020"]
[null,null,null,null,"MkII to MkIII Transition"]
[null,null,null,null,"Regional Installations"]
[null,null,null,null,"Under Recovery 2015-20"]
[null,null,null,null,"Capex 2021-2025"]
[null,null,null,null,"IT Capex 2021-2025"]
[null,null,null,null,{"$f":"E57","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[]
[null,null,null,null,{"$f":"E25","v":"Public Lighting Post 1999 RAB"},null,null,0,0,0,0,0]
[null,null,null,null,"Capex 2000",null,null,0,0,0,0,0]
[null,null,null,null,"Capex 2002",null,null,0,0,0,0,0]
[null,null,null,null,"Capex 2007",null,null,0,0,0,0,0]
[null,null,null,null,"Capex 2008",null,null,0,0,0,0,0]
[null,null,null,null,"Capex 2011",null,null,4.3330000000000002,0,0,0,0]
[null,null,null,null,"Capex 2015",null,null,0,0,0,0,2.1360000000000001]
[null,null,null,null,"Capex 2019",null,null,null,null,null,null,null,0,0,0,3.0339999999999998,0]
[null,null,null,null,"IT 2020"]
[null,null,null,null,"Capex 2021-2025",null,null,null,null,null,null,null,null,null,null,null,null,4.371498376115091,2.9368059656415673,3.2171682600000002,2.4570495954381002,2.2179566666666699]
[null,null,null,null,{"$f":"E57","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Equity raising costs"]
[null,null,null,"RAB lives (years)"]
[null,null,null,null,"IT Projects",5,0,5,null,null,null,null,5,null,null,null,null,5]
[null,null,null,null,"Capex 2000",28,18,28,null,null,null,null,28,null,null,null,null,28]
[null,null,null,null,"Capex 2003",28,21,28,null,null,null,null,28,null,null,null,null,28]
[null,null,null,null,"Capex 2006",28,24,28,null,null,null,null,28,null,null,null,null,28]
[null,null,null,null,"Capex 2009",28,27,28,null,null,null,null,28,null,null,null,null,28]
[null,null,null,null,"Capex 2013",null,null,28,null,null,null,null,28,null,null,null,null,28]
[null,null,null,null,"Capex 2017",null,null,28,null,null,null,null,28,null,null,null,null,28]
[null,null,null,null,"Capex 2020",null,null,28,null,null,null,null,28,null,null,null,null,28]
[null,null,null,null,"Regional Installations",null,null,28,null,null,null,null,28,null,null,null,null,28]
[null,null,null,null,"IT Capex 2021-2025",null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[]
[null,null,null,null,"Public Lighting Post 1999 Capex"]
[null,null,null,null,"Capex 2000"]
[null,null,null,null,"Capex 2003"]
[null,null,null,null,"Capex 2005"]
[null,null,null,null,"Capex 2008"]
[null,null,null,null,"Capex 2012"]
[null,null,null,null,"Capex 2016"]
[null,null,null,null,"Capex 2020"]
[null,null,null,null,"MkII to MkIII Transition"]
[null,null,null,null,"Capex 2021-2025"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H240:H289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS240:BS289)","v":0},{"$f":"SUM(BT240:BT289)","v":0},{"$f":"SUM(BU240:BU289)","v":0}]
[null,null,null,null,{"$f":"$E$23","v":"Asset class"},null,null,{"$f":"IF(H$239=\"\", \"\", \"Asset adjustments remaining life (\" & H$4 & \")\")","v":""},{"$f":"IF(I$239=\"\", \"\", \"Asset adjustments remaining life (\" & I$4 & \")\")","v":""},"","","Asset adjustments remaining life (2014-15)","","","","","Asset adjustments remaining life (2019-20)","","","","","Asset adjustments remaining life (2024-25)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$239=\"\", \"\", \"Asset adjustments remaining life (\" & BU$4 & \")\")","v":""}]
[null,null,null,null,"IT Projects"]
[null,null,null,null,"Capex 1999"]
[null,null,null,null,"Capex 2005"]
[null,null,null,null,"Capex 2007"]
[null,null,null,null,"Capex 2010"]
[null,null,null,null,"Capex 2013"]
[null,null,null,null,"Capex 2018"]
[null,null,null,null,"IT 2019"]
[null,null,null,null,"Regional Installations"]
[null,null,null,null,"Under Recovery 2015-20"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,"Adjustment for difference in t-1 capex - As incurred ($m, nominal)"]
[null,null,null,null,"Public Lighting Post 1999 Capex"]
[null,null,null,null,"IT Projects"]
[null,null,null,null,"Capex 2004"]
[null,null,null,null,"Capex 2006"]
[null,null,null,null,"Capex 2009"]
[null,null,null,null,"Capex 2012"]
[null,null,null,null,"Capex 2017"]
[null,null,null,null,"Capex 2020",null,null,null,null,null,null,null,null,null,null,null,-0.18456725503667304]
[null,null,null,null,"IT 2019"]
[null,null,null,null,"Regional Installations",null,null,null,null,null,null,null,null,null,null,null,0.11927905951413834]
[null,null,null,null,"IT Capex 2021-2025"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[]
[null,null,null,null,{"$f":"E25","v":"Public Lighting Post 1999 RAB"},0]
[null,null,null,null,"Capex 1999",0]
[null,null,null,null,"Capex 2002",0]
[null,null,null,null,"Capex 2007",0]
[null,null,null,null,"Capex 2010",0]
[null,null,null,null,"Capex 2014",0]
[null,null,null,null,"Capex 2015",0]
[null,null,null,null,"Capex 2019",0]
[null,null,null,null,"IT 2020",0]
[null,null,null,null,"Under Recovery 2015-20",0]
[null,null,null,null,{"$f":"E57","v":0},0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,"Equity raising costs",0]
[null,null,null,"RFM closing RAB ($m, nominal)"]
[null,null,null,null,{"$f":"E25","v":"Public Lighting Post 1999 RAB"},"Yes",null,null,null,null,null,3.5345228986017512,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"Capex 2000","Yes",null,null,null,null,null,1.2636165704529039,null,null,null,null,0.84051401931061187,null,null,null,null,0.39220864867260552]
[null,null,null,null,"Capex 2003","Yes",null,null,null,null,null,1.1764626786959163,null,null,null,null,0.8764286381422699,null,null,null,null,0.58579044537991765]
[null,null,null,null,"Capex 2008","Yes",null,null,null,null,null,2.2374288972801897,null,null,null,null,1.8508916766312633,null,null,null,null,1.5482927857855975]
[null,null,null,null,"Capex 2011","Yes",null,null,null,null,null,2.3692854365791223,null,null,null,null,2.0350728690306124,null,null,null,null,1.821215816684181]
[null,null,null,null,"Capex 2014","Yes",null,null,null,null,null,2.5217939968741261,null,null,null,null,2.2335839332310625,null,null,null,null,2.0937366225119489]
[null,null,null,null,"Capex 2016","Yes",null,null,null,null,null,null,null,null,null,null,2.5609502888606195,null,null,null,null,2.4580152911285884]
[null,null,null,null,"Capex 2019","Yes",null,null,null,null,null,null,null,null,null,null,2.4316865291572727,null,null,null,null,2.4005721928668331]
[null,null,null,null,"MkII to MkIII Transition","Yes",null,null,null,null,null,null,null,null,null,null,0.47668855528241955,null,null,null,null,0.79560849288477642]
[null,null,null,null,"Capex 2021-2025","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.60700872776609]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"E69","v":0}]
[null,null,null,null,0]
[null,null,null,null,"Equity raising costs"]
[null,null,null,null,"Asset class",null,null,{"$f":"IF(COUNTA($G$509:G$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&H$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:H$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&I$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:I$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&J$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:J$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&K$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:K$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&L$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:L$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&M$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:M$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&N$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:N$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&O$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:O$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&P$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:P$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&Q$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:Q$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&R$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:R$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&S$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:S$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&T$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:T$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&U$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:U$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&V$4&\")\", \"\")","v":"Adjusted RAB (closing as at 2024-25)"},{"$f":"IF(COUNTA($G$509:V$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&W$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:W$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&X$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:X$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&Y$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:Y$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&Z$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:Z$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AA$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AB$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AC$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AD$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AE$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AF$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AG$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AH$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AI$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AJ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AK$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AL$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AM$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AN$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AO$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AP$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AQ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AR$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AS$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AT$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AU$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AV$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AW$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AX$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AY$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AY$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AZ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AZ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BA$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BB$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BC$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BD$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BE$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BF$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BG$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BH$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BI$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BJ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BK$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BL$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BM$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BN$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BO$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BP$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BQ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BR$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BS$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BT$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BU$4&\")\", \"\")","v":""}]
[null,null,null,null,{"$f":"E26","v":"Public Lighting Post 1999 Capex"},null,null,{"$f":"IF(COUNTA($G512:G512)=SUM($11:$11)-1, H457+SUMPRODUCT(I241:Q241, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:H512)=SUM($11:$11)-1, I457+SUMPRODUCT(J241:R241, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:I512)=SUM($11:$11)-1, J457+SUMPRODUCT(K241:S241, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:J512)=SUM($11:$11)-1, K457+SUMPRODUCT(L241:T241, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:K512)=SUM($11:$11)-1, L457+SUMPRODUCT(M241:U241, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:L512)=SUM($11:$11)-1, M457+SUMPRODUCT(N241:V241, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:M512)=SUM($11:$11)-1, N457+SUMPRODUCT(O241:W241, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:N512)=SUM($11:$11)-1, O457+SUMPRODUCT(P241:X241, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:O512)=SUM($11:$11)-1, P457+SUMPRODUCT(Q241:Y241, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:P512)=SUM($11:$11)-1, Q457+SUMPRODUCT(R241:Z241, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:Q512)=SUM($11:$11)-1, R457+SUMPRODUCT(S241:AA241, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:R512)=SUM($11:$11)-1, S457+SUMPRODUCT(T241:AB241, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:S512)=SUM($11:$11)-1, T457+SUMPRODUCT(U241:AC241, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:T512)=SUM($11:$11)-1, U457+SUMPRODUCT(V241:AD241, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:U512)=SUM($11:$11)-1, V457+SUMPRODUCT(W241:AE241, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G512:V512)=SUM($11:$11)-1, W457+SUMPRODUCT(X241:AF241, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:W512)=SUM($11:$11)-1, X457+SUMPRODUCT(Y241:AG241, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:X512)=SUM($11:$11)-1, Y457+SUMPRODUCT(Z241:AH241, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:Y512)=SUM($11:$11)-1, Z457+SUMPRODUCT(AA241:AI241, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:Z512)=SUM($11:$11)-1, AA457+SUMPRODUCT(AB241:AJ241, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AA512)=SUM($11:$11)-1, AB457+SUMPRODUCT(AC241:AK241, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AB512)=SUM($11:$11)-1, AC457+SUMPRODUCT(AD241:AL241, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AC512)=SUM($11:$11)-1, AD457+SUMPRODUCT(AE241:AM241, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AD512)=SUM($11:$11)-1, AE457+SUMPRODUCT(AF241:AN241, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AE512)=SUM($11:$11)-1, AF457+SUMPRODUCT(AG241:AO241, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AF512)=SUM($11:$11)-1, AG457+SUMPRODUCT(AH241:AP241, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AG512)=SUM($11:$11)-1, AH457+SUMPRODUCT(AI241:AQ241, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AH512)=SUM($11:$11)-1, AI457+SUMPRODUCT(AJ241:AR241, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AI512)=SUM($11:$11)-1, AJ457+SUMPRODUCT(AK241:AS241, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AJ512)=SUM($11:$11)-1, AK457+SUMPRODUCT(AL241:AT241, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AK512)=SUM($11:$11)-1, AL457+SUMPRODUCT(AM241:AU241, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AL512)=SUM($11:$11)-1, AM457+SUMPRODUCT(AN241:AV241, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AM512)=SUM($11:$11)-1, AN457+SUMPRODUCT(AO241:AW241, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AN512)=SUM($11:$11)-1, AO457+SUMPRODUCT(AP241:AX241, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AO512)=SUM($11:$11)-1, AP457+SUMPRODUCT(AQ241:AY241, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AP512)=SUM($11:$11)-1, AQ457+SUMPRODUCT(AR241:AZ241, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AQ512)=SUM($11:$11)-1, AR457+SUMPRODUCT(AS241:BA241, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AR512)=SUM($11:$11)-1, AS457+SUMPRODUCT(AT241:BB241, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AS512)=SUM($11:$11)-1, AT457+SUMPRODUCT(AU241:BC241, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AT512)=SUM($11:$11)-1, AU457+SUMPRODUCT(AV241:BD241, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AU512)=SUM($11:$11)-1, AV457+SUMPRODUCT(AW241:BE241, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AV512)=SUM($11:$11)-1, AW457+SUMPRODUCT(AX241:BF241, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AW512)=SUM($11:$11)-1, AX457+SUMPRODUCT(AY241:BG241, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AX512)=SUM($11:$11)-1, AY457+SUMPRODUCT(AZ241:BH241, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AY512)=SUM($11:$11)-1, AZ457+SUMPRODUCT(BA241:BI241, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AZ512)=SUM($11:$11)-1, BA457+SUMPRODUCT(BB241:BJ241, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BA512)=SUM($11:$11)-1, BB457+SUMPRODUCT(BC241:BK241, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BB512)=SUM($11:$11)-1, BC457+SUMPRODUCT(BD241:BL241, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BC512)=SUM($11:$11)-1, BD457+SUMPRODUCT(BE241:BM241, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BD512)=SUM($11:$11)-1, BE457+SUMPRODUCT(BF241:BN241, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BE512)=SUM($11:$11)-1, BF457+SUMPRODUCT(BG241:BO241, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BF512)=SUM($11:$11)-1, BG457+SUMPRODUCT(BH241:BP241, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BG512)=SUM($11:$11)-1, BH457+SUMPRODUCT(BI241:BQ241, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BH512)=SUM($11:$11)-1, BI457+SUMPRODUCT(BJ241:BR241, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BI512)=SUM($11:$11)-1, BJ457+SUMPRODUCT(BK241:BS241, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BJ512)=SUM($11:$11)-1, BK457+SUMPRODUCT(BL241:BT241, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BK512)=SUM($11:$11)-1, BL457+SUMPRODUCT(BM241:BU241, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BL512)=SUM($11:$11)-1, BM457+SUMPRODUCT(BN241:BV241, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BM512)=SUM($11:$11)-1, BN457+SUMPRODUCT(BO241:BW241, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BN512)=SUM($11:$11)-1, BO457+SUMPRODUCT(BP241:BX241, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BO512)=SUM($11:$11)-1, BP457+SUMPRODUCT(BQ241:BY241, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BP512)=SUM($11:$11)-1, BQ457+SUMPRODUCT(BR241:BZ241, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BQ512)=SUM($11:$11)-1, BR457+SUMPRODUCT(BS241:CA241, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BR512)=SUM($11:$11)-1, BS457+SUMPRODUCT(BT241:CB241, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BS512)=SUM($11:$11)-1, BT457+SUMPRODUCT(BU241:CC241, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BT512)=SUM($11:$11)-1, BU457+SUMPRODUCT(BV241:CD241, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Capex 2000",null,null,{"$f":"IF(COUNTA($G515:G515)=SUM($11:$11)-1, H460+SUMPRODUCT(I244:Q244, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:H515)=SUM($11:$11)-1, I460+SUMPRODUCT(J244:R244, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:I515)=SUM($11:$11)-1, J460+SUMPRODUCT(K244:S244, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:J515)=SUM($11:$11)-1, K460+SUMPRODUCT(L244:T244, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:K515)=SUM($11:$11)-1, L460+SUMPRODUCT(M244:U244, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:L515)=SUM($11:$11)-1, M460+SUMPRODUCT(N244:V244, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:M515)=SUM($11:$11)-1, N460+SUMPRODUCT(O244:W244, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:N515)=SUM($11:$11)-1, O460+SUMPRODUCT(P244:X244, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:O515)=SUM($11:$11)-1, P460+SUMPRODUCT(Q244:Y244, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:P515)=SUM($11:$11)-1, Q460+SUMPRODUCT(R244:Z244, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:Q515)=SUM($11:$11)-1, R460+SUMPRODUCT(S244:AA244, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:R515)=SUM($11:$11)-1, S460+SUMPRODUCT(T244:AB244, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:S515)=SUM($11:$11)-1, T460+SUMPRODUCT(U244:AC244, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:T515)=SUM($11:$11)-1, U460+SUMPRODUCT(V244:AD244, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:U515)=SUM($11:$11)-1, V460+SUMPRODUCT(W244:AE244, 1/W$15:AE$15)*V$15, \"\")","v":0.39220864867260552},{"$f":"IF(COUNTA($G515:V515)=SUM($11:$11)-1, W460+SUMPRODUCT(X244:AF244, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:W515)=SUM($11:$11)-1, X460+SUMPRODUCT(Y244:AG244, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:X515)=SUM($11:$11)-1, Y460+SUMPRODUCT(Z244:AH244, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:Y515)=SUM($11:$11)-1, Z460+SUMPRODUCT(AA244:AI244, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:Z515)=SUM($11:$11)-1, AA460+SUMPRODUCT(AB244:AJ244, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AA515)=SUM($11:$11)-1, AB460+SUMPRODUCT(AC244:AK244, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AB515)=SUM($11:$11)-1, AC460+SUMPRODUCT(AD244:AL244, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AC515)=SUM($11:$11)-1, AD460+SUMPRODUCT(AE244:AM244, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AD515)=SUM($11:$11)-1, AE460+SUMPRODUCT(AF244:AN244, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AE515)=SUM($11:$11)-1, AF460+SUMPRODUCT(AG244:AO244, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AF515)=SUM($11:$11)-1, AG460+SUMPRODUCT(AH244:AP244, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AG515)=SUM($11:$11)-1, AH460+SUMPRODUCT(AI244:AQ244, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AH515)=SUM($11:$11)-1, AI460+SUMPRODUCT(AJ244:AR244, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AI515)=SUM($11:$11)-1, AJ460+SUMPRODUCT(AK244:AS244, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AJ515)=SUM($11:$11)-1, AK460+SUMPRODUCT(AL244:AT244, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AK515)=SUM($11:$11)-1, AL460+SUMPRODUCT(AM244:AU244, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AL515)=SUM($11:$11)-1, AM460+SUMPRODUCT(AN244:AV244, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AM515)=SUM($11:$11)-1, AN460+SUMPRODUCT(AO244:AW244, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AN515)=SUM($11:$11)-1, AO460+SUMPRODUCT(AP244:AX244, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AO515)=SUM($11:$11)-1, AP460+SUMPRODUCT(AQ244:AY244, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AP515)=SUM($11:$11)-1, AQ460+SUMPRODUCT(AR244:AZ244, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AQ515)=SUM($11:$11)-1, AR460+SUMPRODUCT(AS244:BA244, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AR515)=SUM($11:$11)-1, AS460+SUMPRODUCT(AT244:BB244, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AS515)=SUM($11:$11)-1, AT460+SUMPRODUCT(AU244:BC244, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AT515)=SUM($11:$11)-1, AU460+SUMPRODUCT(AV244:BD244, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AU515)=SUM($11:$11)-1, AV460+SUMPRODUCT(AW244:BE244, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AV515)=SUM($11:$11)-1, AW460+SUMPRODUCT(AX244:BF244, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AW515)=SUM($11:$11)-1, AX460+SUMPRODUCT(AY244:BG244, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AX515)=SUM($11:$11)-1, AY460+SUMPRODUCT(AZ244:BH244, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AY515)=SUM($11:$11)-1, AZ460+SUMPRODUCT(BA244:BI244, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AZ515)=SUM($11:$11)-1, BA460+SUMPRODUCT(BB244:BJ244, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BA515)=SUM($11:$11)-1, BB460+SUMPRODUCT(BC244:BK244, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BB515)=SUM($11:$11)-1, BC460+SUMPRODUCT(BD244:BL244, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BC515)=SUM($11:$11)-1, BD460+SUMPRODUCT(BE244:BM244, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BD515)=SUM($11:$11)-1, BE460+SUMPRODUCT(BF244:BN244, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BE515)=SUM($11:$11)-1, BF460+SUMPRODUCT(BG244:BO244, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BF515)=SUM($11:$11)-1, BG460+SUMPRODUCT(BH244:BP244, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BG515)=SUM($11:$11)-1, BH460+SUMPRODUCT(BI244:BQ244, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BH515)=SUM($11:$11)-1, BI460+SUMPRODUCT(BJ244:BR244, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BI515)=SUM($11:$11)-1, BJ460+SUMPRODUCT(BK244:BS244, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BJ515)=SUM($11:$11)-1, BK460+SUMPRODUCT(BL244:BT244, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BK515)=SUM($11:$11)-1, BL460+SUMPRODUCT(BM244:BU244, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BL515)=SUM($11:$11)-1, BM460+SUMPRODUCT(BN244:BV244, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BM515)=SUM($11:$11)-1, BN460+SUMPRODUCT(BO244:BW244, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BN515)=SUM($11:$11)-1, BO460+SUMPRODUCT(BP244:BX244, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BO515)=SUM($11:$11)-1, BP460+SUMPRODUCT(BQ244:BY244, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BP515)=SUM($11:$11)-1, BQ460+SUMPRODUCT(BR244:BZ244, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BQ515)=SUM($11:$11)-1, BR460+SUMPRODUCT(BS244:CA244, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BR515)=SUM($11:$11)-1, BS460+SUMPRODUCT(BT244:CB244, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BS515)=SUM($11:$11)-1, BT460+SUMPRODUCT(BU244:CC244, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BT515)=SUM($11:$11)-1, BU460+SUMPRODUCT(BV244:CD244, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Capex 2005",null,null,{"$f":"IF(COUNTA($G520:G520)=SUM($11:$11)-1, H465+SUMPRODUCT(I249:Q249, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:H520)=SUM($11:$11)-1, I465+SUMPRODUCT(J249:R249, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:I520)=SUM($11:$11)-1, J465+SUMPRODUCT(K249:S249, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:J520)=SUM($11:$11)-1, K465+SUMPRODUCT(L249:T249, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:K520)=SUM($11:$11)-1, L465+SUMPRODUCT(M249:U249, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:L520)=SUM($11:$11)-1, M465+SUMPRODUCT(N249:V249, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:M520)=SUM($11:$11)-1, N465+SUMPRODUCT(O249:W249, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:N520)=SUM($11:$11)-1, O465+SUMPRODUCT(P249:X249, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:O520)=SUM($11:$11)-1, P465+SUMPRODUCT(Q249:Y249, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:P520)=SUM($11:$11)-1, Q465+SUMPRODUCT(R249:Z249, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:Q520)=SUM($11:$11)-1, R465+SUMPRODUCT(S249:AA249, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:R520)=SUM($11:$11)-1, S465+SUMPRODUCT(T249:AB249, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:S520)=SUM($11:$11)-1, T465+SUMPRODUCT(U249:AC249, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:T520)=SUM($11:$11)-1, U465+SUMPRODUCT(V249:AD249, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:U520)=SUM($11:$11)-1, V465+SUMPRODUCT(W249:AE249, 1/W$15:AE$15)*V$15, \"\")","v":1.2573093451250497},{"$f":"IF(COUNTA($G520:V520)=SUM($11:$11)-1, W465+SUMPRODUCT(X249:AF249, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:W520)=SUM($11:$11)-1, X465+SUMPRODUCT(Y249:AG249, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:X520)=SUM($11:$11)-1, Y465+SUMPRODUCT(Z249:AH249, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:Y520)=SUM($11:$11)-1, Z465+SUMPRODUCT(AA249:AI249, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:Z520)=SUM($11:$11)-1, AA465+SUMPRODUCT(AB249:AJ249, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AA520)=SUM($11:$11)-1, AB465+SUMPRODUCT(AC249:AK249, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AB520)=SUM($11:$11)-1, AC465+SUMPRODUCT(AD249:AL249, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AC520)=SUM($11:$11)-1, AD465+SUMPRODUCT(AE249:AM249, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AD520)=SUM($11:$11)-1, AE465+SUMPRODUCT(AF249:AN249, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AE520)=SUM($11:$11)-1, AF465+SUMPRODUCT(AG249:AO249, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AF520)=SUM($11:$11)-1, AG465+SUMPRODUCT(AH249:AP249, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AG520)=SUM($11:$11)-1, AH465+SUMPRODUCT(AI249:AQ249, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AH520)=SUM($11:$11)-1, AI465+SUMPRODUCT(AJ249:AR249, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AI520)=SUM($11:$11)-1, AJ465+SUMPRODUCT(AK249:AS249, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AJ520)=SUM($11:$11)-1, AK465+SUMPRODUCT(AL249:AT249, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AK520)=SUM($11:$11)-1, AL465+SUMPRODUCT(AM249:AU249, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AL520)=SUM($11:$11)-1, AM465+SUMPRODUCT(AN249:AV249, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AM520)=SUM($11:$11)-1, AN465+SUMPRODUCT(AO249:AW249, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AN520)=SUM($11:$11)-1, AO465+SUMPRODUCT(AP249:AX249, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AO520)=SUM($11:$11)-1, AP465+SUMPRODUCT(AQ249:AY249, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AP520)=SUM($11:$11)-1, AQ465+SUMPRODUCT(AR249:AZ249, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AQ520)=SUM($11:$11)-1, AR465+SUMPRODUCT(AS249:BA249, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AR520)=SUM($11:$11)-1, AS465+SUMPRODUCT(AT249:BB249, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AS520)=SUM($11:$11)-1, AT465+SUMPRODUCT(AU249:BC249, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AT520)=SUM($11:$11)-1, AU465+SUMPRODUCT(AV249:BD249, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AU520)=SUM($11:$11)-1, AV465+SUMPRODUCT(AW249:BE249, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AV520)=SUM($11:$11)-1, AW465+SUMPRODUCT(AX249:BF249, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AW520)=SUM($11:$11)-1, AX465+SUMPRODUCT(AY249:BG249, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AX520)=SUM($11:$11)-1, AY465+SUMPRODUCT(AZ249:BH249, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AY520)=SUM($11:$11)-1, AZ465+SUMPRODUCT(BA249:BI249, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AZ520)=SUM($11:$11)-1, BA465+SUMPRODUCT(BB249:BJ249, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BA520)=SUM($11:$11)-1, BB465+SUMPRODUCT(BC249:BK249, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BB520)=SUM($11:$11)-1, BC465+SUMPRODUCT(BD249:BL249, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BC520)=SUM($11:$11)-1, BD465+SUMPRODUCT(BE249:BM249, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BD520)=SUM($11:$11)-1, BE465+SUMPRODUCT(BF249:BN249, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BE520)=SUM($11:$11)-1, BF465+SUMPRODUCT(BG249:BO249, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BF520)=SUM($11:$11)-1, BG465+SUMPRODUCT(BH249:BP249, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BG520)=SUM($11:$11)-1, BH465+SUMPRODUCT(BI249:BQ249, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BH520)=SUM($11:$11)-1, BI465+SUMPRODUCT(BJ249:BR249, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BI520)=SUM($11:$11)-1, BJ465+SUMPRODUCT(BK249:BS249, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BJ520)=SUM($11:$11)-1, BK465+SUMPRODUCT(BL249:BT249, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BK520)=SUM($11:$11)-1, BL465+SUMPRODUCT(BM249:BU249, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BL520)=SUM($11:$11)-1, BM465+SUMPRODUCT(BN249:BV249, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BM520)=SUM($11:$11)-1, BN465+SUMPRODUCT(BO249:BW249, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BN520)=SUM($11:$11)-1, BO465+SUMPRODUCT(BP249:BX249, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BO520)=SUM($11:$11)-1, BP465+SUMPRODUCT(BQ249:BY249, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BP520)=SUM($11:$11)-1, BQ465+SUMPRODUCT(BR249:BZ249, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BQ520)=SUM($11:$11)-1, BR465+SUMPRODUCT(BS249:CA249, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BR520)=SUM($11:$11)-1, BS465+SUMPRODUCT(BT249:CB249, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BS520)=SUM($11:$11)-1, BT465+SUMPRODUCT(BU249:CC249, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BT520)=SUM($11:$11)-1, BU465+SUMPRODUCT(BV249:CD249, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Capex 2008",null,null,{"$f":"IF(COUNTA($G523:G523)=SUM($11:$11)-1, H468+SUMPRODUCT(I252:Q252, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:H523)=SUM($11:$11)-1, I468+SUMPRODUCT(J252:R252, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:I523)=SUM($11:$11)-1, J468+SUMPRODUCT(K252:S252, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:J523)=SUM($11:$11)-1, K468+SUMPRODUCT(L252:T252, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:K523)=SUM($11:$11)-1, L468+SUMPRODUCT(M252:U252, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:L523)=SUM($11:$11)-1, M468+SUMPRODUCT(N252:V252, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:M523)=SUM($11:$11)-1, N468+SUMPRODUCT(O252:W252, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:N523)=SUM($11:$11)-1, O468+SUMPRODUCT(P252:X252, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:O523)=SUM($11:$11)-1, P468+SUMPRODUCT(Q252:Y252, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:P523)=SUM($11:$11)-1, Q468+SUMPRODUCT(R252:Z252, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:Q523)=SUM($11:$11)-1, R468+SUMPRODUCT(S252:AA252, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:R523)=SUM($11:$11)-1, S468+SUMPRODUCT(T252:AB252, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:S523)=SUM($11:$11)-1, T468+SUMPRODUCT(U252:AC252, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:T523)=SUM($11:$11)-1, U468+SUMPRODUCT(V252:AD252, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:U523)=SUM($11:$11)-1, V468+SUMPRODUCT(W252:AE252, 1/W$15:AE$15)*V$15, \"\")","v":1.5482927857855975},{"$f":"IF(COUNTA($G523:V523)=SUM($11:$11)-1, W468+SUMPRODUCT(X252:AF252, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:W523)=SUM($11:$11)-1, X468+SUMPRODUCT(Y252:AG252, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:X523)=SUM($11:$11)-1, Y468+SUMPRODUCT(Z252:AH252, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:Y523)=SUM($11:$11)-1, Z468+SUMPRODUCT(AA252:AI252, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:Z523)=SUM($11:$11)-1, AA468+SUMPRODUCT(AB252:AJ252, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AA523)=SUM($11:$11)-1, AB468+SUMPRODUCT(AC252:AK252, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AB523)=SUM($11:$11)-1, AC468+SUMPRODUCT(AD252:AL252, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AC523)=SUM($11:$11)-1, AD468+SUMPRODUCT(AE252:AM252, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AD523)=SUM($11:$11)-1, AE468+SUMPRODUCT(AF252:AN252, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AE523)=SUM($11:$11)-1, AF468+SUMPRODUCT(AG252:AO252, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AF523)=SUM($11:$11)-1, AG468+SUMPRODUCT(AH252:AP252, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AG523)=SUM($11:$11)-1, AH468+SUMPRODUCT(AI252:AQ252, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AH523)=SUM($11:$11)-1, AI468+SUMPRODUCT(AJ252:AR252, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AI523)=SUM($11:$11)-1, AJ468+SUMPRODUCT(AK252:AS252, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AJ523)=SUM($11:$11)-1, AK468+SUMPRODUCT(AL252:AT252, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AK523)=SUM($11:$11)-1, AL468+SUMPRODUCT(AM252:AU252, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AL523)=SUM($11:$11)-1, AM468+SUMPRODUCT(AN252:AV252, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AM523)=SUM($11:$11)-1, AN468+SUMPRODUCT(AO252:AW252, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AN523)=SUM($11:$11)-1, AO468+SUMPRODUCT(AP252:AX252, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AO523)=SUM($11:$11)-1, AP468+SUMPRODUCT(AQ252:AY252, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AP523)=SUM($11:$11)-1, AQ468+SUMPRODUCT(AR252:AZ252, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AQ523)=SUM($11:$11)-1, AR468+SUMPRODUCT(AS252:BA252, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AR523)=SUM($11:$11)-1, AS468+SUMPRODUCT(AT252:BB252, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AS523)=SUM($11:$11)-1, AT468+SUMPRODUCT(AU252:BC252, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AT523)=SUM($11:$11)-1, AU468+SUMPRODUCT(AV252:BD252, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AU523)=SUM($11:$11)-1, AV468+SUMPRODUCT(AW252:BE252, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AV523)=SUM($11:$11)-1, AW468+SUMPRODUCT(AX252:BF252, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AW523)=SUM($11:$11)-1, AX468+SUMPRODUCT(AY252:BG252, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AX523)=SUM($11:$11)-1, AY468+SUMPRODUCT(AZ252:BH252, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AY523)=SUM($11:$11)-1, AZ468+SUMPRODUCT(BA252:BI252, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AZ523)=SUM($11:$11)-1, BA468+SUMPRODUCT(BB252:BJ252, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BA523)=SUM($11:$11)-1, BB468+SUMPRODUCT(BC252:BK252, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BB523)=SUM($11:$11)-1, BC468+SUMPRODUCT(BD252:BL252, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BC523)=SUM($11:$11)-1, BD468+SUMPRODUCT(BE252:BM252, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BD523)=SUM($11:$11)-1, BE468+SUMPRODUCT(BF252:BN252, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BE523)=SUM($11:$11)-1, BF468+SUMPRODUCT(BG252:BO252, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BF523)=SUM($11:$11)-1, BG468+SUMPRODUCT(BH252:BP252, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BG523)=SUM($11:$11)-1, BH468+SUMPRODUCT(BI252:BQ252, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BH523)=SUM($11:$11)-1, BI468+SUMPRODUCT(BJ252:BR252, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BI523)=SUM($11:$11)-1, BJ468+SUMPRODUCT(BK252:BS252, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BJ523)=SUM($11:$11)-1, BK468+SUMPRODUCT(BL252:BT252, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BK523)=SUM($11:$11)-1, BL468+SUMPRODUCT(BM252:BU252, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BL523)=SUM($11:$11)-1, BM468+SUMPRODUCT(BN252:BV252, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BM523)=SUM($11:$11)-1, BN468+SUMPRODUCT(BO252:BW252, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BN523)=SUM($11:$11)-1, BO468+SUMPRODUCT(BP252:BX252, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BO523)=SUM($11:$11)-1, BP468+SUMPRODUCT(BQ252:BY252, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BP523)=SUM($11:$11)-1, BQ468+SUMPRODUCT(BR252:BZ252, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BQ523)=SUM($11:$11)-1, BR468+SUMPRODUCT(BS252:CA252, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BR523)=SUM($11:$11)-1, BS468+SUMPRODUCT(BT252:CB252, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BS523)=SUM($11:$11)-1, BT468+SUMPRODUCT(BU252:CC252, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BT523)=SUM($11:$11)-1, BU468+SUMPRODUCT(BV252:CD252, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Capex 2011",null,null,{"$f":"IF(COUNTA($G526:G526)=SUM($11:$11)-1, H471+SUMPRODUCT(I255:Q255, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:H526)=SUM($11:$11)-1, I471+SUMPRODUCT(J255:R255, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:I526)=SUM($11:$11)-1, J471+SUMPRODUCT(K255:S255, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:J526)=SUM($11:$11)-1, K471+SUMPRODUCT(L255:T255, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:K526)=SUM($11:$11)-1, L471+SUMPRODUCT(M255:U255, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:L526)=SUM($11:$11)-1, M471+SUMPRODUCT(N255:V255, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:M526)=SUM($11:$11)-1, N471+SUMPRODUCT(O255:W255, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:N526)=SUM($11:$11)-1, O471+SUMPRODUCT(P255:X255, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:O526)=SUM($11:$11)-1, P471+SUMPRODUCT(Q255:Y255, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:P526)=SUM($11:$11)-1, Q471+SUMPRODUCT(R255:Z255, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:Q526)=SUM($11:$11)-1, R471+SUMPRODUCT(S255:AA255, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:R526)=SUM($11:$11)-1, S471+SUMPRODUCT(T255:AB255, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:S526)=SUM($11:$11)-1, T471+SUMPRODUCT(U255:AC255, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:T526)=SUM($11:$11)-1, U471+SUMPRODUCT(V255:AD255, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:U526)=SUM($11:$11)-1, V471+SUMPRODUCT(W255:AE255, 1/W$15:AE$15)*V$15, \"\")","v":1.821215816684181},{"$f":"IF(COUNTA($G526:V526)=SUM($11:$11)-1, W471+SUMPRODUCT(X255:AF255, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:W526)=SUM($11:$11)-1, X471+SUMPRODUCT(Y255:AG255, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:X526)=SUM($11:$11)-1, Y471+SUMPRODUCT(Z255:AH255, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:Y526)=SUM($11:$11)-1, Z471+SUMPRODUCT(AA255:AI255, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:Z526)=SUM($11:$11)-1, AA471+SUMPRODUCT(AB255:AJ255, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AA526)=SUM($11:$11)-1, AB471+SUMPRODUCT(AC255:AK255, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AB526)=SUM($11:$11)-1, AC471+SUMPRODUCT(AD255:AL255, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AC526)=SUM($11:$11)-1, AD471+SUMPRODUCT(AE255:AM255, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AD526)=SUM($11:$11)-1, AE471+SUMPRODUCT(AF255:AN255, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AE526)=SUM($11:$11)-1, AF471+SUMPRODUCT(AG255:AO255, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AF526)=SUM($11:$11)-1, AG471+SUMPRODUCT(AH255:AP255, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AG526)=SUM($11:$11)-1, AH471+SUMPRODUCT(AI255:AQ255, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AH526)=SUM($11:$11)-1, AI471+SUMPRODUCT(AJ255:AR255, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AI526)=SUM($11:$11)-1, AJ471+SUMPRODUCT(AK255:AS255, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AJ526)=SUM($11:$11)-1, AK471+SUMPRODUCT(AL255:AT255, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AK526)=SUM($11:$11)-1, AL471+SUMPRODUCT(AM255:AU255, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AL526)=SUM($11:$11)-1, AM471+SUMPRODUCT(AN255:AV255, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AM526)=SUM($11:$11)-1, AN471+SUMPRODUCT(AO255:AW255, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AN526)=SUM($11:$11)-1, AO471+SUMPRODUCT(AP255:AX255, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AO526)=SUM($11:$11)-1, AP471+SUMPRODUCT(AQ255:AY255, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AP526)=SUM($11:$11)-1, AQ471+SUMPRODUCT(AR255:AZ255, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AQ526)=SUM($11:$11)-1, AR471+SUMPRODUCT(AS255:BA255, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AR526)=SUM($11:$11)-1, AS471+SUMPRODUCT(AT255:BB255, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AS526)=SUM($11:$11)-1, AT471+SUMPRODUCT(AU255:BC255, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AT526)=SUM($11:$11)-1, AU471+SUMPRODUCT(AV255:BD255, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AU526)=SUM($11:$11)-1, AV471+SUMPRODUCT(AW255:BE255, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AV526)=SUM($11:$11)-1, AW471+SUMPRODUCT(AX255:BF255, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AW526)=SUM($11:$11)-1, AX471+SUMPRODUCT(AY255:BG255, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AX526)=SUM($11:$11)-1, AY471+SUMPRODUCT(AZ255:BH255, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AY526)=SUM($11:$11)-1, AZ471+SUMPRODUCT(BA255:BI255, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AZ526)=SUM($11:$11)-1, BA471+SUMPRODUCT(BB255:BJ255, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BA526)=SUM($11:$11)-1, BB471+SUMPRODUCT(BC255:BK255, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BB526)=SUM($11:$11)-1, BC471+SUMPRODUCT(BD255:BL255, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BC526)=SUM($11:$11)-1, BD471+SUMPRODUCT(BE255:BM255, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BD526)=SUM($11:$11)-1, BE471+SUMPRODUCT(BF255:BN255, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BE526)=SUM($11:$11)-1, BF471+SUMPRODUCT(BG255:BO255, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BF526)=SUM($11:$11)-1, BG471+SUMPRODUCT(BH255:BP255, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BG526)=SUM($11:$11)-1, BH471+SUMPRODUCT(BI255:BQ255, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BH526)=SUM($11:$11)-1, BI471+SUMPRODUCT(BJ255:BR255, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BI526)=SUM($11:$11)-1, BJ471+SUMPRODUCT(BK255:BS255, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BJ526)=SUM($11:$11)-1, BK471+SUMPRODUCT(BL255:BT255, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BK526)=SUM($11:$11)-1, BL471+SUMPRODUCT(BM255:BU255, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BL526)=SUM($11:$11)-1, BM471+SUMPRODUCT(BN255:BV255, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BM526)=SUM($11:$11)-1, BN471+SUMPRODUCT(BO255:BW255, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BN526)=SUM($11:$11)-1, BO471+SUMPRODUCT(BP255:BX255, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BO526)=SUM($11:$11)-1, BP471+SUMPRODUCT(BQ255:BY255, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BP526)=SUM($11:$11)-1, BQ471+SUMPRODUCT(BR255:BZ255, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BQ526)=SUM($11:$11)-1, BR471+SUMPRODUCT(BS255:CA255, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BR526)=SUM($11:$11)-1, BS471+SUMPRODUCT(BT255:CB255, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BS526)=SUM($11:$11)-1, BT471+SUMPRODUCT(BU255:CC255, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BT526)=SUM($11:$11)-1, BU471+SUMPRODUCT(BV255:CD255, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Capex 2013",null,null,{"$f":"IF(COUNTA($G528:G528)=SUM($11:$11)-1, H473+SUMPRODUCT(I257:Q257, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:H528)=SUM($11:$11)-1, I473+SUMPRODUCT(J257:R257, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:I528)=SUM($11:$11)-1, J473+SUMPRODUCT(K257:S257, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:J528)=SUM($11:$11)-1, K473+SUMPRODUCT(L257:T257, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:K528)=SUM($11:$11)-1, L473+SUMPRODUCT(M257:U257, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:L528)=SUM($11:$11)-1, M473+SUMPRODUCT(N257:V257, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:M528)=SUM($11:$11)-1, N473+SUMPRODUCT(O257:W257, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:N528)=SUM($11:$11)-1, O473+SUMPRODUCT(P257:X257, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:O528)=SUM($11:$11)-1, P473+SUMPRODUCT(Q257:Y257, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:P528)=SUM($11:$11)-1, Q473+SUMPRODUCT(R257:Z257, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:Q528)=SUM($11:$11)-1, R473+SUMPRODUCT(S257:AA257, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:R528)=SUM($11:$11)-1, S473+SUMPRODUCT(T257:AB257, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:S528)=SUM($11:$11)-1, T473+SUMPRODUCT(U257:AC257, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:T528)=SUM($11:$11)-1, U473+SUMPRODUCT(V257:AD257, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:U528)=SUM($11:$11)-1, V473+SUMPRODUCT(W257:AE257, 1/W$15:AE$15)*V$15, \"\")","v":2.4179298629801567},{"$f":"IF(COUNTA($G528:V528)=SUM($11:$11)-1, W473+SUMPRODUCT(X257:AF257, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:W528)=SUM($11:$11)-1, X473+SUMPRODUCT(Y257:AG257, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:X528)=SUM($11:$11)-1, Y473+SUMPRODUCT(Z257:AH257, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:Y528)=SUM($11:$11)-1, Z473+SUMPRODUCT(AA257:AI257, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:Z528)=SUM($11:$11)-1, AA473+SUMPRODUCT(AB257:AJ257, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AA528)=SUM($11:$11)-1, AB473+SUMPRODUCT(AC257:AK257, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AB528)=SUM($11:$11)-1, AC473+SUMPRODUCT(AD257:AL257, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AC528)=SUM($11:$11)-1, AD473+SUMPRODUCT(AE257:AM257, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AD528)=SUM($11:$11)-1, AE473+SUMPRODUCT(AF257:AN257, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AE528)=SUM($11:$11)-1, AF473+SUMPRODUCT(AG257:AO257, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AF528)=SUM($11:$11)-1, AG473+SUMPRODUCT(AH257:AP257, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AG528)=SUM($11:$11)-1, AH473+SUMPRODUCT(AI257:AQ257, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AH528)=SUM($11:$11)-1, AI473+SUMPRODUCT(AJ257:AR257, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AI528)=SUM($11:$11)-1, AJ473+SUMPRODUCT(AK257:AS257, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AJ528)=SUM($11:$11)-1, AK473+SUMPRODUCT(AL257:AT257, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AK528)=SUM($11:$11)-1, AL473+SUMPRODUCT(AM257:AU257, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AL528)=SUM($11:$11)-1, AM473+SUMPRODUCT(AN257:AV257, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AM528)=SUM($11:$11)-1, AN473+SUMPRODUCT(AO257:AW257, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AN528)=SUM($11:$11)-1, AO473+SUMPRODUCT(AP257:AX257, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AO528)=SUM($11:$11)-1, AP473+SUMPRODUCT(AQ257:AY257, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AP528)=SUM($11:$11)-1, AQ473+SUMPRODUCT(AR257:AZ257, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AQ528)=SUM($11:$11)-1, AR473+SUMPRODUCT(AS257:BA257, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AR528)=SUM($11:$11)-1, AS473+SUMPRODUCT(AT257:BB257, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AS528)=SUM($11:$11)-1, AT473+SUMPRODUCT(AU257:BC257, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AT528)=SUM($11:$11)-1, AU473+SUMPRODUCT(AV257:BD257, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AU528)=SUM($11:$11)-1, AV473+SUMPRODUCT(AW257:BE257, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AV528)=SUM($11:$11)-1, AW473+SUMPRODUCT(AX257:BF257, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AW528)=SUM($11:$11)-1, AX473+SUMPRODUCT(AY257:BG257, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AX528)=SUM($11:$11)-1, AY473+SUMPRODUCT(AZ257:BH257, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AY528)=SUM($11:$11)-1, AZ473+SUMPRODUCT(BA257:BI257, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AZ528)=SUM($11:$11)-1, BA473+SUMPRODUCT(BB257:BJ257, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BA528)=SUM($11:$11)-1, BB473+SUMPRODUCT(BC257:BK257, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BB528)=SUM($11:$11)-1, BC473+SUMPRODUCT(BD257:BL257, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BC528)=SUM($11:$11)-1, BD473+SUMPRODUCT(BE257:BM257, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BD528)=SUM($11:$11)-1, BE473+SUMPRODUCT(BF257:BN257, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BE528)=SUM($11:$11)-1, BF473+SUMPRODUCT(BG257:BO257, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BF528)=SUM($11:$11)-1, BG473+SUMPRODUCT(BH257:BP257, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BG528)=SUM($11:$11)-1, BH473+SUMPRODUCT(BI257:BQ257, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BH528)=SUM($11:$11)-1, BI473+SUMPRODUCT(BJ257:BR257, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BI528)=SUM($11:$11)-1, BJ473+SUMPRODUCT(BK257:BS257, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BJ528)=SUM($11:$11)-1, BK473+SUMPRODUCT(BL257:BT257, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BK528)=SUM($11:$11)-1, BL473+SUMPRODUCT(BM257:BU257, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BL528)=SUM($11:$11)-1, BM473+SUMPRODUCT(BN257:BV257, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BM528)=SUM($11:$11)-1, BN473+SUMPRODUCT(BO257:BW257, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BN528)=SUM($11:$11)-1, BO473+SUMPRODUCT(BP257:BX257, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BO528)=SUM($11:$11)-1, BP473+SUMPRODUCT(BQ257:BY257, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BP528)=SUM($11:$11)-1, BQ473+SUMPRODUCT(BR257:BZ257, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BQ528)=SUM($11:$11)-1, BR473+SUMPRODUCT(BS257:CA257, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BR528)=SUM($11:$11)-1, BS473+SUMPRODUCT(BT257:CB257, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BS528)=SUM($11:$11)-1, BT473+SUMPRODUCT(BU257:CC257, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BT528)=SUM($11:$11)-1, BU473+SUMPRODUCT(BV257:CD257, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Capex 2016",null,null,{"$f":"IF(COUNTA($G531:G531)=SUM($11:$11)-1, H476+SUMPRODUCT(I260:Q260, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:H531)=SUM($11:$11)-1, I476+SUMPRODUCT(J260:R260, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:I531)=SUM($11:$11)-1, J476+SUMPRODUCT(K260:S260, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:J531)=SUM($11:$11)-1, K476+SUMPRODUCT(L260:T260, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:K531)=SUM($11:$11)-1, L476+SUMPRODUCT(M260:U260, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:L531)=SUM($11:$11)-1, M476+SUMPRODUCT(N260:V260, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:M531)=SUM($11:$11)-1, N476+SUMPRODUCT(O260:W260, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:N531)=SUM($11:$11)-1, O476+SUMPRODUCT(P260:X260, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:O531)=SUM($11:$11)-1, P476+SUMPRODUCT(Q260:Y260, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:P531)=SUM($11:$11)-1, Q476+SUMPRODUCT(R260:Z260, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:Q531)=SUM($11:$11)-1, R476+SUMPRODUCT(S260:AA260, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:R531)=SUM($11:$11)-1, S476+SUMPRODUCT(T260:AB260, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:S531)=SUM($11:$11)-1, T476+SUMPRODUCT(U260:AC260, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:T531)=SUM($11:$11)-1, U476+SUMPRODUCT(V260:AD260, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:U531)=SUM($11:$11)-1, V476+SUMPRODUCT(W260:AE260, 1/W$15:AE$15)*V$15, \"\")","v":2.4580152911285884},{"$f":"IF(COUNTA($G531:V531)=SUM($11:$11)-1, W476+SUMPRODUCT(X260:AF260, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:W531)=SUM($11:$11)-1, X476+SUMPRODUCT(Y260:AG260, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:X531)=SUM($11:$11)-1, Y476+SUMPRODUCT(Z260:AH260, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:Y531)=SUM($11:$11)-1, Z476+SUMPRODUCT(AA260:AI260, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:Z531)=SUM($11:$11)-1, AA476+SUMPRODUCT(AB260:AJ260, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AA531)=SUM($11:$11)-1, AB476+SUMPRODUCT(AC260:AK260, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AB531)=SUM($11:$11)-1, AC476+SUMPRODUCT(AD260:AL260, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AC531)=SUM($11:$11)-1, AD476+SUMPRODUCT(AE260:AM260, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AD531)=SUM($11:$11)-1, AE476+SUMPRODUCT(AF260:AN260, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AE531)=SUM($11:$11)-1, AF476+SUMPRODUCT(AG260:AO260, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AF531)=SUM($11:$11)-1, AG476+SUMPRODUCT(AH260:AP260, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AG531)=SUM($11:$11)-1, AH476+SUMPRODUCT(AI260:AQ260, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AH531)=SUM($11:$11)-1, AI476+SUMPRODUCT(AJ260:AR260, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AI531)=SUM($11:$11)-1, AJ476+SUMPRODUCT(AK260:AS260, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AJ531)=SUM($11:$11)-1, AK476+SUMPRODUCT(AL260:AT260, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AK531)=SUM($11:$11)-1, AL476+SUMPRODUCT(AM260:AU260, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AL531)=SUM($11:$11)-1, AM476+SUMPRODUCT(AN260:AV260, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AM531)=SUM($11:$11)-1, AN476+SUMPRODUCT(AO260:AW260, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AN531)=SUM($11:$11)-1, AO476+SUMPRODUCT(AP260:AX260, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AO531)=SUM($11:$11)-1, AP476+SUMPRODUCT(AQ260:AY260, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AP531)=SUM($11:$11)-1, AQ476+SUMPRODUCT(AR260:AZ260, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AQ531)=SUM($11:$11)-1, AR476+SUMPRODUCT(AS260:BA260, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AR531)=SUM($11:$11)-1, AS476+SUMPRODUCT(AT260:BB260, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AS531)=SUM($11:$11)-1, AT476+SUMPRODUCT(AU260:BC260, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AT531)=SUM($11:$11)-1, AU476+SUMPRODUCT(AV260:BD260, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AU531)=SUM($11:$11)-1, AV476+SUMPRODUCT(AW260:BE260, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AV531)=SUM($11:$11)-1, AW476+SUMPRODUCT(AX260:BF260, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AW531)=SUM($11:$11)-1, AX476+SUMPRODUCT(AY260:BG260, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AX531)=SUM($11:$11)-1, AY476+SUMPRODUCT(AZ260:BH260, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AY531)=SUM($11:$11)-1, AZ476+SUMPRODUCT(BA260:BI260, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AZ531)=SUM($11:$11)-1, BA476+SUMPRODUCT(BB260:BJ260, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BA531)=SUM($11:$11)-1, BB476+SUMPRODUCT(BC260:BK260, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BB531)=SUM($11:$11)-1, BC476+SUMPRODUCT(BD260:BL260, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BC531)=SUM($11:$11)-1, BD476+SUMPRODUCT(BE260:BM260, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BD531)=SUM($11:$11)-1, BE476+SUMPRODUCT(BF260:BN260, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BE531)=SUM($11:$11)-1, BF476+SUMPRODUCT(BG260:BO260, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BF531)=SUM($11:$11)-1, BG476+SUMPRODUCT(BH260:BP260, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BG531)=SUM($11:$11)-1, BH476+SUMPRODUCT(BI260:BQ260, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BH531)=SUM($11:$11)-1, BI476+SUMPRODUCT(BJ260:BR260, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BI531)=SUM($11:$11)-1, BJ476+SUMPRODUCT(BK260:BS260, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BJ531)=SUM($11:$11)-1, BK476+SUMPRODUCT(BL260:BT260, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BK531)=SUM($11:$11)-1, BL476+SUMPRODUCT(BM260:BU260, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BL531)=SUM($11:$11)-1, BM476+SUMPRODUCT(BN260:BV260, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BM531)=SUM($11:$11)-1, BN476+SUMPRODUCT(BO260:BW260, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BN531)=SUM($11:$11)-1, BO476+SUMPRODUCT(BP260:BX260, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BO531)=SUM($11:$11)-1, BP476+SUMPRODUCT(BQ260:BY260, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BP531)=SUM($11:$11)-1, BQ476+SUMPRODUCT(BR260:BZ260, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BQ531)=SUM($11:$11)-1, BR476+SUMPRODUCT(BS260:CA260, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BR531)=SUM($11:$11)-1, BS476+SUMPRODUCT(BT260:CB260, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BS531)=SUM($11:$11)-1, BT476+SUMPRODUCT(BU260:CC260, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BT531)=SUM($11:$11)-1, BU476+SUMPRODUCT(BV260:CD260, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Capex 2017",null,null,{"$f":"IF(COUNTA($G532:G532)=SUM($11:$11)-1, H477+SUMPRODUCT(I261:Q261, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:H532)=SUM($11:$11)-1, I477+SUMPRODUCT(J261:R261, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:I532)=SUM($11:$11)-1, J477+SUMPRODUCT(K261:S261, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:J532)=SUM($11:$11)-1, K477+SUMPRODUCT(L261:T261, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:K532)=SUM($11:$11)-1, L477+SUMPRODUCT(M261:U261, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:L532)=SUM($11:$11)-1, M477+SUMPRODUCT(N261:V261, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:M532)=SUM($11:$11)-1, N477+SUMPRODUCT(O261:W261, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:N532)=SUM($11:$11)-1, O477+SUMPRODUCT(P261:X261, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:O532)=SUM($11:$11)-1, P477+SUMPRODUCT(Q261:Y261, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:P532)=SUM($11:$11)-1, Q477+SUMPRODUCT(R261:Z261, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:Q532)=SUM($11:$11)-1, R477+SUMPRODUCT(S261:AA261, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:R532)=SUM($11:$11)-1, S477+SUMPRODUCT(T261:AB261, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:S532)=SUM($11:$11)-1, T477+SUMPRODUCT(U261:AC261, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:T532)=SUM($11:$11)-1, U477+SUMPRODUCT(V261:AD261, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:U532)=SUM($11:$11)-1, V477+SUMPRODUCT(W261:AE261, 1/W$15:AE$15)*V$15, \"\")","v":2.7440133129650861},{"$f":"IF(COUNTA($G532:V532)=SUM($11:$11)-1, W477+SUMPRODUCT(X261:AF261, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:W532)=SUM($11:$11)-1, X477+SUMPRODUCT(Y261:AG261, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:X532)=SUM($11:$11)-1, Y477+SUMPRODUCT(Z261:AH261, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:Y532)=SUM($11:$11)-1, Z477+SUMPRODUCT(AA261:AI261, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:Z532)=SUM($11:$11)-1, AA477+SUMPRODUCT(AB261:AJ261, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AA532)=SUM($11:$11)-1, AB477+SUMPRODUCT(AC261:AK261, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AB532)=SUM($11:$11)-1, AC477+SUMPRODUCT(AD261:AL261, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AC532)=SUM($11:$11)-1, AD477+SUMPRODUCT(AE261:AM261, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AD532)=SUM($11:$11)-1, AE477+SUMPRODUCT(AF261:AN261, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AE532)=SUM($11:$11)-1, AF477+SUMPRODUCT(AG261:AO261, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AF532)=SUM($11:$11)-1, AG477+SUMPRODUCT(AH261:AP261, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AG532)=SUM($11:$11)-1, AH477+SUMPRODUCT(AI261:AQ261, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AH532)=SUM($11:$11)-1, AI477+SUMPRODUCT(AJ261:AR261, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AI532)=SUM($11:$11)-1, AJ477+SUMPRODUCT(AK261:AS261, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AJ532)=SUM($11:$11)-1, AK477+SUMPRODUCT(AL261:AT261, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AK532)=SUM($11:$11)-1, AL477+SUMPRODUCT(AM261:AU261, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AL532)=SUM($11:$11)-1, AM477+SUMPRODUCT(AN261:AV261, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AM532)=SUM($11:$11)-1, AN477+SUMPRODUCT(AO261:AW261, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AN532)=SUM($11:$11)-1, AO477+SUMPRODUCT(AP261:AX261, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AO532)=SUM($11:$11)-1, AP477+SUMPRODUCT(AQ261:AY261, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AP532)=SUM($11:$11)-1, AQ477+SUMPRODUCT(AR261:AZ261, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AQ532)=SUM($11:$11)-1, AR477+SUMPRODUCT(AS261:BA261, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AR532)=SUM($11:$11)-1, AS477+SUMPRODUCT(AT261:BB261, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AS532)=SUM($11:$11)-1, AT477+SUMPRODUCT(AU261:BC261, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AT532)=SUM($11:$11)-1, AU477+SUMPRODUCT(AV261:BD261, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AU532)=SUM($11:$11)-1, AV477+SUMPRODUCT(AW261:BE261, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AV532)=SUM($11:$11)-1, AW477+SUMPRODUCT(AX261:BF261, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AW532)=SUM($11:$11)-1, AX477+SUMPRODUCT(AY261:BG261, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AX532)=SUM($11:$11)-1, AY477+SUMPRODUCT(AZ261:BH261, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AY532)=SUM($11:$11)-1, AZ477+SUMPRODUCT(BA261:BI261, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AZ532)=SUM($11:$11)-1, BA477+SUMPRODUCT(BB261:BJ261, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BA532)=SUM($11:$11)-1, BB477+SUMPRODUCT(BC261:BK261, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BB532)=SUM($11:$11)-1, BC477+SUMPRODUCT(BD261:BL261, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BC532)=SUM($11:$11)-1, BD477+SUMPRODUCT(BE261:BM261, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BD532)=SUM($11:$11)-1, BE477+SUMPRODUCT(BF261:BN261, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BE532)=SUM($11:$11)-1, BF477+SUMPRODUCT(BG261:BO261, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BF532)=SUM($11:$11)-1, BG477+SUMPRODUCT(BH261:BP261, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BG532)=SUM($11:$11)-1, BH477+SUMPRODUCT(BI261:BQ261, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BH532)=SUM($11:$11)-1, BI477+SUMPRODUCT(BJ261:BR261, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BI532)=SUM($11:$11)-1, BJ477+SUMPRODUCT(BK261:BS261, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BJ532)=SUM($11:$11)-1, BK477+SUMPRODUCT(BL261:BT261, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BK532)=SUM($11:$11)-1, BL477+SUMPRODUCT(BM261:BU261, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BL532)=SUM($11:$11)-1, BM477+SUMPRODUCT(BN261:BV261, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BM532)=SUM($11:$11)-1, BN477+SUMPRODUCT(BO261:BW261, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BN532)=SUM($11:$11)-1, BO477+SUMPRODUCT(BP261:BX261, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BO532)=SUM($11:$11)-1, BP477+SUMPRODUCT(BQ261:BY261, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BP532)=SUM($11:$11)-1, BQ477+SUMPRODUCT(BR261:BZ261, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BQ532)=SUM($11:$11)-1, BR477+SUMPRODUCT(BS261:CA261, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BR532)=SUM($11:$11)-1, BS477+SUMPRODUCT(BT261:CB261, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BS532)=SUM($11:$11)-1, BT477+SUMPRODUCT(BU261:CC261, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BT532)=SUM($11:$11)-1, BU477+SUMPRODUCT(BV261:CD261, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Capex 2018",null,null,{"$f":"IF(COUNTA($G533:G533)=SUM($11:$11)-1, H478+SUMPRODUCT(I262:Q262, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:H533)=SUM($11:$11)-1, I478+SUMPRODUCT(J262:R262, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:I533)=SUM($11:$11)-1, J478+SUMPRODUCT(K262:S262, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:J533)=SUM($11:$11)-1, K478+SUMPRODUCT(L262:T262, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:K533)=SUM($11:$11)-1, L478+SUMPRODUCT(M262:U262, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:L533)=SUM($11:$11)-1, M478+SUMPRODUCT(N262:V262, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:M533)=SUM($11:$11)-1, N478+SUMPRODUCT(O262:W262, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:N533)=SUM($11:$11)-1, O478+SUMPRODUCT(P262:X262, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:O533)=SUM($11:$11)-1, P478+SUMPRODUCT(Q262:Y262, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:P533)=SUM($11:$11)-1, Q478+SUMPRODUCT(R262:Z262, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:Q533)=SUM($11:$11)-1, R478+SUMPRODUCT(S262:AA262, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:R533)=SUM($11:$11)-1, S478+SUMPRODUCT(T262:AB262, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:S533)=SUM($11:$11)-1, T478+SUMPRODUCT(U262:AC262, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:T533)=SUM($11:$11)-1, U478+SUMPRODUCT(V262:AD262, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:U533)=SUM($11:$11)-1, V478+SUMPRODUCT(W262:AE262, 1/W$15:AE$15)*V$15, \"\")","v":4.8016700922395623},{"$f":"IF(COUNTA($G533:V533)=SUM($11:$11)-1, W478+SUMPRODUCT(X262:AF262, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:W533)=SUM($11:$11)-1, X478+SUMPRODUCT(Y262:AG262, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:X533)=SUM($11:$11)-1, Y478+SUMPRODUCT(Z262:AH262, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:Y533)=SUM($11:$11)-1, Z478+SUMPRODUCT(AA262:AI262, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:Z533)=SUM($11:$11)-1, AA478+SUMPRODUCT(AB262:AJ262, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AA533)=SUM($11:$11)-1, AB478+SUMPRODUCT(AC262:AK262, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AB533)=SUM($11:$11)-1, AC478+SUMPRODUCT(AD262:AL262, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AC533)=SUM($11:$11)-1, AD478+SUMPRODUCT(AE262:AM262, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AD533)=SUM($11:$11)-1, AE478+SUMPRODUCT(AF262:AN262, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AE533)=SUM($11:$11)-1, AF478+SUMPRODUCT(AG262:AO262, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AF533)=SUM($11:$11)-1, AG478+SUMPRODUCT(AH262:AP262, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AG533)=SUM($11:$11)-1, AH478+SUMPRODUCT(AI262:AQ262, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AH533)=SUM($11:$11)-1, AI478+SUMPRODUCT(AJ262:AR262, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AI533)=SUM($11:$11)-1, AJ478+SUMPRODUCT(AK262:AS262, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AJ533)=SUM($11:$11)-1, AK478+SUMPRODUCT(AL262:AT262, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AK533)=SUM($11:$11)-1, AL478+SUMPRODUCT(AM262:AU262, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AL533)=SUM($11:$11)-1, AM478+SUMPRODUCT(AN262:AV262, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AM533)=SUM($11:$11)-1, AN478+SUMPRODUCT(AO262:AW262, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AN533)=SUM($11:$11)-1, AO478+SUMPRODUCT(AP262:AX262, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AO533)=SUM($11:$11)-1, AP478+SUMPRODUCT(AQ262:AY262, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AP533)=SUM($11:$11)-1, AQ478+SUMPRODUCT(AR262:AZ262, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AQ533)=SUM($11:$11)-1, AR478+SUMPRODUCT(AS262:BA262, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AR533)=SUM($11:$11)-1, AS478+SUMPRODUCT(AT262:BB262, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AS533)=SUM($11:$11)-1, AT478+SUMPRODUCT(AU262:BC262, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AT533)=SUM($11:$11)-1, AU478+SUMPRODUCT(AV262:BD262, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AU533)=SUM($11:$11)-1, AV478+SUMPRODUCT(AW262:BE262, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AV533)=SUM($11:$11)-1, AW478+SUMPRODUCT(AX262:BF262, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AW533)=SUM($11:$11)-1, AX478+SUMPRODUCT(AY262:BG262, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AX533)=SUM($11:$11)-1, AY478+SUMPRODUCT(AZ262:BH262, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AY533)=SUM($11:$11)-1, AZ478+SUMPRODUCT(BA262:BI262, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AZ533)=SUM($11:$11)-1, BA478+SUMPRODUCT(BB262:BJ262, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BA533)=SUM($11:$11)-1, BB478+SUMPRODUCT(BC262:BK262, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BB533)=SUM($11:$11)-1, BC478+SUMPRODUCT(BD262:BL262, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BC533)=SUM($11:$11)-1, BD478+SUMPRODUCT(BE262:BM262, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BD533)=SUM($11:$11)-1, BE478+SUMPRODUCT(BF262:BN262, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BE533)=SUM($11:$11)-1, BF478+SUMPRODUCT(BG262:BO262, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BF533)=SUM($11:$11)-1, BG478+SUMPRODUCT(BH262:BP262, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BG533)=SUM($11:$11)-1, BH478+SUMPRODUCT(BI262:BQ262, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BH533)=SUM($11:$11)-1, BI478+SUMPRODUCT(BJ262:BR262, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BI533)=SUM($11:$11)-1, BJ478+SUMPRODUCT(BK262:BS262, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BJ533)=SUM($11:$11)-1, BK478+SUMPRODUCT(BL262:BT262, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BK533)=SUM($11:$11)-1, BL478+SUMPRODUCT(BM262:BU262, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BL533)=SUM($11:$11)-1, BM478+SUMPRODUCT(BN262:BV262, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BM533)=SUM($11:$11)-1, BN478+SUMPRODUCT(BO262:BW262, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BN533)=SUM($11:$11)-1, BO478+SUMPRODUCT(BP262:BX262, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BO533)=SUM($11:$11)-1, BP478+SUMPRODUCT(BQ262:BY262, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BP533)=SUM($11:$11)-1, BQ478+SUMPRODUCT(BR262:BZ262, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BQ533)=SUM($11:$11)-1, BR478+SUMPRODUCT(BS262:CA262, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BR533)=SUM($11:$11)-1, BS478+SUMPRODUCT(BT262:CB262, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BS533)=SUM($11:$11)-1, BT478+SUMPRODUCT(BU262:CC262, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BT533)=SUM($11:$11)-1, BU478+SUMPRODUCT(BV262:CD262, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Capex 2019",null,null,{"$f":"IF(COUNTA($G534:G534)=SUM($11:$11)-1, H479+SUMPRODUCT(I263:Q263, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:H534)=SUM($11:$11)-1, I479+SUMPRODUCT(J263:R263, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:I534)=SUM($11:$11)-1, J479+SUMPRODUCT(K263:S263, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:J534)=SUM($11:$11)-1, K479+SUMPRODUCT(L263:T263, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:K534)=SUM($11:$11)-1, L479+SUMPRODUCT(M263:U263, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:L534)=SUM($11:$11)-1, M479+SUMPRODUCT(N263:V263, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:M534)=SUM($11:$11)-1, N479+SUMPRODUCT(O263:W263, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:N534)=SUM($11:$11)-1, O479+SUMPRODUCT(P263:X263, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:O534)=SUM($11:$11)-1, P479+SUMPRODUCT(Q263:Y263, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:P534)=SUM($11:$11)-1, Q479+SUMPRODUCT(R263:Z263, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:Q534)=SUM($11:$11)-1, R479+SUMPRODUCT(S263:AA263, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:R534)=SUM($11:$11)-1, S479+SUMPRODUCT(T263:AB263, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:S534)=SUM($11:$11)-1, T479+SUMPRODUCT(U263:AC263, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:T534)=SUM($11:$11)-1, U479+SUMPRODUCT(V263:AD263, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:U534)=SUM($11:$11)-1, V479+SUMPRODUCT(W263:AE263, 1/W$15:AE$15)*V$15, \"\")","v":2.4005721928668331},{"$f":"IF(COUNTA($G534:V534)=SUM($11:$11)-1, W479+SUMPRODUCT(X263:AF263, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:W534)=SUM($11:$11)-1, X479+SUMPRODUCT(Y263:AG263, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:X534)=SUM($11:$11)-1, Y479+SUMPRODUCT(Z263:AH263, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:Y534)=SUM($11:$11)-1, Z479+SUMPRODUCT(AA263:AI263, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:Z534)=SUM($11:$11)-1, AA479+SUMPRODUCT(AB263:AJ263, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AA534)=SUM($11:$11)-1, AB479+SUMPRODUCT(AC263:AK263, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AB534)=SUM($11:$11)-1, AC479+SUMPRODUCT(AD263:AL263, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AC534)=SUM($11:$11)-1, AD479+SUMPRODUCT(AE263:AM263, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AD534)=SUM($11:$11)-1, AE479+SUMPRODUCT(AF263:AN263, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AE534)=SUM($11:$11)-1, AF479+SUMPRODUCT(AG263:AO263, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AF534)=SUM($11:$11)-1, AG479+SUMPRODUCT(AH263:AP263, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AG534)=SUM($11:$11)-1, AH479+SUMPRODUCT(AI263:AQ263, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AH534)=SUM($11:$11)-1, AI479+SUMPRODUCT(AJ263:AR263, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AI534)=SUM($11:$11)-1, AJ479+SUMPRODUCT(AK263:AS263, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AJ534)=SUM($11:$11)-1, AK479+SUMPRODUCT(AL263:AT263, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AK534)=SUM($11:$11)-1, AL479+SUMPRODUCT(AM263:AU263, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AL534)=SUM($11:$11)-1, AM479+SUMPRODUCT(AN263:AV263, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AM534)=SUM($11:$11)-1, AN479+SUMPRODUCT(AO263:AW263, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AN534)=SUM($11:$11)-1, AO479+SUMPRODUCT(AP263:AX263, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AO534)=SUM($11:$11)-1, AP479+SUMPRODUCT(AQ263:AY263, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AP534)=SUM($11:$11)-1, AQ479+SUMPRODUCT(AR263:AZ263, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AQ534)=SUM($11:$11)-1, AR479+SUMPRODUCT(AS263:BA263, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AR534)=SUM($11:$11)-1, AS479+SUMPRODUCT(AT263:BB263, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AS534)=SUM($11:$11)-1, AT479+SUMPRODUCT(AU263:BC263, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AT534)=SUM($11:$11)-1, AU479+SUMPRODUCT(AV263:BD263, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AU534)=SUM($11:$11)-1, AV479+SUMPRODUCT(AW263:BE263, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AV534)=SUM($11:$11)-1, AW479+SUMPRODUCT(AX263:BF263, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AW534)=SUM($11:$11)-1, AX479+SUMPRODUCT(AY263:BG263, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AX534)=SUM($11:$11)-1, AY479+SUMPRODUCT(AZ263:BH263, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AY534)=SUM($11:$11)-1, AZ479+SUMPRODUCT(BA263:BI263, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AZ534)=SUM($11:$11)-1, BA479+SUMPRODUCT(BB263:BJ263, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BA534)=SUM($11:$11)-1, BB479+SUMPRODUCT(BC263:BK263, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BB534)=SUM($11:$11)-1, BC479+SUMPRODUCT(BD263:BL263, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BC534)=SUM($11:$11)-1, BD479+SUMPRODUCT(BE263:BM263, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BD534)=SUM($11:$11)-1, BE479+SUMPRODUCT(BF263:BN263, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BE534)=SUM($11:$11)-1, BF479+SUMPRODUCT(BG263:BO263, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BF534)=SUM($11:$11)-1, BG479+SUMPRODUCT(BH263:BP263, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BG534)=SUM($11:$11)-1, BH479+SUMPRODUCT(BI263:BQ263, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BH534)=SUM($11:$11)-1, BI479+SUMPRODUCT(BJ263:BR263, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BI534)=SUM($11:$11)-1, BJ479+SUMPRODUCT(BK263:BS263, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BJ534)=SUM($11:$11)-1, BK479+SUMPRODUCT(BL263:BT263, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BK534)=SUM($11:$11)-1, BL479+SUMPRODUCT(BM263:BU263, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BL534)=SUM($11:$11)-1, BM479+SUMPRODUCT(BN263:BV263, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BM534)=SUM($11:$11)-1, BN479+SUMPRODUCT(BO263:BW263, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BN534)=SUM($11:$11)-1, BO479+SUMPRODUCT(BP263:BX263, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BO534)=SUM($11:$11)-1, BP479+SUMPRODUCT(BQ263:BY263, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BP534)=SUM($11:$11)-1, BQ479+SUMPRODUCT(BR263:BZ263, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BQ534)=SUM($11:$11)-1, BR479+SUMPRODUCT(BS263:CA263, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BR534)=SUM($11:$11)-1, BS479+SUMPRODUCT(BT263:CB263, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BS534)=SUM($11:$11)-1, BT479+SUMPRODUCT(BU263:CC263, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BT534)=SUM($11:$11)-1, BU479+SUMPRODUCT(BV263:CD263, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Capex 2020",null,null,{"$f":"IF(COUNTA($G535:G535)=SUM($11:$11)-1, H480+SUMPRODUCT(I264:Q264, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:H535)=SUM($11:$11)-1, I480+SUMPRODUCT(J264:R264, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:I535)=SUM($11:$11)-1, J480+SUMPRODUCT(K264:S264, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:J535)=SUM($11:$11)-1, K480+SUMPRODUCT(L264:T264, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:K535)=SUM($11:$11)-1, L480+SUMPRODUCT(M264:U264, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:L535)=SUM($11:$11)-1, M480+SUMPRODUCT(N264:V264, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:M535)=SUM($11:$11)-1, N480+SUMPRODUCT(O264:W264, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:N535)=SUM($11:$11)-1, O480+SUMPRODUCT(P264:X264, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:O535)=SUM($11:$11)-1, P480+SUMPRODUCT(Q264:Y264, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:P535)=SUM($11:$11)-1, Q480+SUMPRODUCT(R264:Z264, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:Q535)=SUM($11:$11)-1, R480+SUMPRODUCT(S264:AA264, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:R535)=SUM($11:$11)-1, S480+SUMPRODUCT(T264:AB264, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:S535)=SUM($11:$11)-1, T480+SUMPRODUCT(U264:AC264, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:T535)=SUM($11:$11)-1, U480+SUMPRODUCT(V264:AD264, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:U535)=SUM($11:$11)-1, V480+SUMPRODUCT(W264:AE264, 1/W$15:AE$15)*V$15, \"\")","v":3.67472143263877},{"$f":"IF(COUNTA($G535:V535)=SUM($11:$11)-1, W480+SUMPRODUCT(X264:AF264, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:W535)=SUM($11:$11)-1, X480+SUMPRODUCT(Y264:AG264, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:X535)=SUM($11:$11)-1, Y480+SUMPRODUCT(Z264:AH264, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:Y535)=SUM($11:$11)-1, Z480+SUMPRODUCT(AA264:AI264, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:Z535)=SUM($11:$11)-1, AA480+SUMPRODUCT(AB264:AJ264, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AA535)=SUM($11:$11)-1, AB480+SUMPRODUCT(AC264:AK264, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AB535)=SUM($11:$11)-1, AC480+SUMPRODUCT(AD264:AL264, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AC535)=SUM($11:$11)-1, AD480+SUMPRODUCT(AE264:AM264, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AD535)=SUM($11:$11)-1, AE480+SUMPRODUCT(AF264:AN264, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AE535)=SUM($11:$11)-1, AF480+SUMPRODUCT(AG264:AO264, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AF535)=SUM($11:$11)-1, AG480+SUMPRODUCT(AH264:AP264, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AG535)=SUM($11:$11)-1, AH480+SUMPRODUCT(AI264:AQ264, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AH535)=SUM($11:$11)-1, AI480+SUMPRODUCT(AJ264:AR264, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AI535)=SUM($11:$11)-1, AJ480+SUMPRODUCT(AK264:AS264, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AJ535)=SUM($11:$11)-1, AK480+SUMPRODUCT(AL264:AT264, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AK535)=SUM($11:$11)-1, AL480+SUMPRODUCT(AM264:AU264, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AL535)=SUM($11:$11)-1, AM480+SUMPRODUCT(AN264:AV264, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AM535)=SUM($11:$11)-1, AN480+SUMPRODUCT(AO264:AW264, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AN535)=SUM($11:$11)-1, AO480+SUMPRODUCT(AP264:AX264, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AO535)=SUM($11:$11)-1, AP480+SUMPRODUCT(AQ264:AY264, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AP535)=SUM($11:$11)-1, AQ480+SUMPRODUCT(AR264:AZ264, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AQ535)=SUM($11:$11)-1, AR480+SUMPRODUCT(AS264:BA264, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AR535)=SUM($11:$11)-1, AS480+SUMPRODUCT(AT264:BB264, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AS535)=SUM($11:$11)-1, AT480+SUMPRODUCT(AU264:BC264, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AT535)=SUM($11:$11)-1, AU480+SUMPRODUCT(AV264:BD264, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AU535)=SUM($11:$11)-1, AV480+SUMPRODUCT(AW264:BE264, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AV535)=SUM($11:$11)-1, AW480+SUMPRODUCT(AX264:BF264, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AW535)=SUM($11:$11)-1, AX480+SUMPRODUCT(AY264:BG264, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AX535)=SUM($11:$11)-1, AY480+SUMPRODUCT(AZ264:BH264, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AY535)=SUM($11:$11)-1, AZ480+SUMPRODUCT(BA264:BI264, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AZ535)=SUM($11:$11)-1, BA480+SUMPRODUCT(BB264:BJ264, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BA535)=SUM($11:$11)-1, BB480+SUMPRODUCT(BC264:BK264, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BB535)=SUM($11:$11)-1, BC480+SUMPRODUCT(BD264:BL264, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BC535)=SUM($11:$11)-1, BD480+SUMPRODUCT(BE264:BM264, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BD535)=SUM($11:$11)-1, BE480+SUMPRODUCT(BF264:BN264, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BE535)=SUM($11:$11)-1, BF480+SUMPRODUCT(BG264:BO264, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BF535)=SUM($11:$11)-1, BG480+SUMPRODUCT(BH264:BP264, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BG535)=SUM($11:$11)-1, BH480+SUMPRODUCT(BI264:BQ264, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BH535)=SUM($11:$11)-1, BI480+SUMPRODUCT(BJ264:BR264, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BI535)=SUM($11:$11)-1, BJ480+SUMPRODUCT(BK264:BS264, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BJ535)=SUM($11:$11)-1, BK480+SUMPRODUCT(BL264:BT264, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BK535)=SUM($11:$11)-1, BL480+SUMPRODUCT(BM264:BU264, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BL535)=SUM($11:$11)-1, BM480+SUMPRODUCT(BN264:BV264, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BM535)=SUM($11:$11)-1, BN480+SUMPRODUCT(BO264:BW264, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BN535)=SUM($11:$11)-1, BO480+SUMPRODUCT(BP264:BX264, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BO535)=SUM($11:$11)-1, BP480+SUMPRODUCT(BQ264:BY264, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BP535)=SUM($11:$11)-1, BQ480+SUMPRODUCT(BR264:BZ264, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BQ535)=SUM($11:$11)-1, BR480+SUMPRODUCT(BS264:CA264, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BR535)=SUM($11:$11)-1, BS480+SUMPRODUCT(BT264:CB264, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BS535)=SUM($11:$11)-1, BT480+SUMPRODUCT(BU264:CC264, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BT535)=SUM($11:$11)-1, BU480+SUMPRODUCT(BV264:CD264, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"IT 2019",null,null,{"$f":"IF(COUNTA($G536:G536)=SUM($11:$11)-1, H481+SUMPRODUCT(I265:Q265, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:H536)=SUM($11:$11)-1, I481+SUMPRODUCT(J265:R265, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:I536)=SUM($11:$11)-1, J481+SUMPRODUCT(K265:S265, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:J536)=SUM($11:$11)-1, K481+SUMPRODUCT(L265:T265, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:K536)=SUM($11:$11)-1, L481+SUMPRODUCT(M265:U265, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:L536)=SUM($11:$11)-1, M481+SUMPRODUCT(N265:V265, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:M536)=SUM($11:$11)-1, N481+SUMPRODUCT(O265:W265, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:N536)=SUM($11:$11)-1, O481+SUMPRODUCT(P265:X265, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:O536)=SUM($11:$11)-1, P481+SUMPRODUCT(Q265:Y265, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:P536)=SUM($11:$11)-1, Q481+SUMPRODUCT(R265:Z265, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:Q536)=SUM($11:$11)-1, R481+SUMPRODUCT(S265:AA265, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:R536)=SUM($11:$11)-1, S481+SUMPRODUCT(T265:AB265, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:S536)=SUM($11:$11)-1, T481+SUMPRODUCT(U265:AC265, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:T536)=SUM($11:$11)-1, U481+SUMPRODUCT(V265:AD265, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:U536)=SUM($11:$11)-1, V481+SUMPRODUCT(W265:AE265, 1/W$15:AE$15)*V$15, \"\")","v":1.0668257644233041E-2},{"$f":"IF(COUNTA($G536:V536)=SUM($11:$11)-1, W481+SUMPRODUCT(X265:AF265, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:W536)=SUM($11:$11)-1, X481+SUMPRODUCT(Y265:AG265, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:X536)=SUM($11:$11)-1, Y481+SUMPRODUCT(Z265:AH265, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:Y536)=SUM($11:$11)-1, Z481+SUMPRODUCT(AA265:AI265, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:Z536)=SUM($11:$11)-1, AA481+SUMPRODUCT(AB265:AJ265, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AA536)=SUM($11:$11)-1, AB481+SUMPRODUCT(AC265:AK265, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AB536)=SUM($11:$11)-1, AC481+SUMPRODUCT(AD265:AL265, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AC536)=SUM($11:$11)-1, AD481+SUMPRODUCT(AE265:AM265, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AD536)=SUM($11:$11)-1, AE481+SUMPRODUCT(AF265:AN265, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AE536)=SUM($11:$11)-1, AF481+SUMPRODUCT(AG265:AO265, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AF536)=SUM($11:$11)-1, AG481+SUMPRODUCT(AH265:AP265, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AG536)=SUM($11:$11)-1, AH481+SUMPRODUCT(AI265:AQ265, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AH536)=SUM($11:$11)-1, AI481+SUMPRODUCT(AJ265:AR265, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AI536)=SUM($11:$11)-1, AJ481+SUMPRODUCT(AK265:AS265, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AJ536)=SUM($11:$11)-1, AK481+SUMPRODUCT(AL265:AT265, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AK536)=SUM($11:$11)-1, AL481+SUMPRODUCT(AM265:AU265, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AL536)=SUM($11:$11)-1, AM481+SUMPRODUCT(AN265:AV265, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AM536)=SUM($11:$11)-1, AN481+SUMPRODUCT(AO265:AW265, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AN536)=SUM($11:$11)-1, AO481+SUMPRODUCT(AP265:AX265, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AO536)=SUM($11:$11)-1, AP481+SUMPRODUCT(AQ265:AY265, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AP536)=SUM($11:$11)-1, AQ481+SUMPRODUCT(AR265:AZ265, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AQ536)=SUM($11:$11)-1, AR481+SUMPRODUCT(AS265:BA265, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AR536)=SUM($11:$11)-1, AS481+SUMPRODUCT(AT265:BB265, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AS536)=SUM($11:$11)-1, AT481+SUMPRODUCT(AU265:BC265, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AT536)=SUM($11:$11)-1, AU481+SUMPRODUCT(AV265:BD265, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AU536)=SUM($11:$11)-1, AV481+SUMPRODUCT(AW265:BE265, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AV536)=SUM($11:$11)-1, AW481+SUMPRODUCT(AX265:BF265, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AW536)=SUM($11:$11)-1, AX481+SUMPRODUCT(AY265:BG265, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AX536)=SUM($11:$11)-1, AY481+SUMPRODUCT(AZ265:BH265, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AY536)=SUM($11:$11)-1, AZ481+SUMPRODUCT(BA265:BI265, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AZ536)=SUM($11:$11)-1, BA481+SUMPRODUCT(BB265:BJ265, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BA536)=SUM($11:$11)-1, BB481+SUMPRODUCT(BC265:BK265, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BB536)=SUM($11:$11)-1, BC481+SUMPRODUCT(BD265:BL265, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BC536)=SUM($11:$11)-1, BD481+SUMPRODUCT(BE265:BM265, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BD536)=SUM($11:$11)-1, BE481+SUMPRODUCT(BF265:BN265, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BE536)=SUM($11:$11)-1, BF481+SUMPRODUCT(BG265:BO265, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BF536)=SUM($11:$11)-1, BG481+SUMPRODUCT(BH265:BP265, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BG536)=SUM($11:$11)-1, BH481+SUMPRODUCT(BI265:BQ265, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BH536)=SUM($11:$11)-1, BI481+SUMPRODUCT(BJ265:BR265, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BI536)=SUM($11:$11)-1, BJ481+SUMPRODUCT(BK265:BS265, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BJ536)=SUM($11:$11)-1, BK481+SUMPRODUCT(BL265:BT265, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BK536)=SUM($11:$11)-1, BL481+SUMPRODUCT(BM265:BU265, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BL536)=SUM($11:$11)-1, BM481+SUMPRODUCT(BN265:BV265, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BM536)=SUM($11:$11)-1, BN481+SUMPRODUCT(BO265:BW265, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BN536)=SUM($11:$11)-1, BO481+SUMPRODUCT(BP265:BX265, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BO536)=SUM($11:$11)-1, BP481+SUMPRODUCT(BQ265:BY265, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BP536)=SUM($11:$11)-1, BQ481+SUMPRODUCT(BR265:BZ265, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BQ536)=SUM($11:$11)-1, BR481+SUMPRODUCT(BS265:CA265, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BR536)=SUM($11:$11)-1, BS481+SUMPRODUCT(BT265:CB265, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BS536)=SUM($11:$11)-1, BT481+SUMPRODUCT(BU265:CC265, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BT536)=SUM($11:$11)-1, BU481+SUMPRODUCT(BV265:CD265, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"IT 2020",null,null,{"$f":"IF(COUNTA($G537:G537)=SUM($11:$11)-1, H482+SUMPRODUCT(I266:Q266, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:H537)=SUM($11:$11)-1, I482+SUMPRODUCT(J266:R266, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:I537)=SUM($11:$11)-1, J482+SUMPRODUCT(K266:S266, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:J537)=SUM($11:$11)-1, K482+SUMPRODUCT(L266:T266, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:K537)=SUM($11:$11)-1, L482+SUMPRODUCT(M266:U266, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:L537)=SUM($11:$11)-1, M482+SUMPRODUCT(N266:V266, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:M537)=SUM($11:$11)-1, N482+SUMPRODUCT(O266:W266, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:N537)=SUM($11:$11)-1, O482+SUMPRODUCT(P266:X266, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:O537)=SUM($11:$11)-1, P482+SUMPRODUCT(Q266:Y266, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:P537)=SUM($11:$11)-1, Q482+SUMPRODUCT(R266:Z266, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:Q537)=SUM($11:$11)-1, R482+SUMPRODUCT(S266:AA266, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:R537)=SUM($11:$11)-1, S482+SUMPRODUCT(T266:AB266, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:S537)=SUM($11:$11)-1, T482+SUMPRODUCT(U266:AC266, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:T537)=SUM($11:$11)-1, U482+SUMPRODUCT(V266:AD266, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:U537)=SUM($11:$11)-1, V482+SUMPRODUCT(W266:AE266, 1/W$15:AE$15)*V$15, \"\")","v":0.37212073204260282},{"$f":"IF(COUNTA($G537:V537)=SUM($11:$11)-1, W482+SUMPRODUCT(X266:AF266, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:W537)=SUM($11:$11)-1, X482+SUMPRODUCT(Y266:AG266, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:X537)=SUM($11:$11)-1, Y482+SUMPRODUCT(Z266:AH266, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:Y537)=SUM($11:$11)-1, Z482+SUMPRODUCT(AA266:AI266, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:Z537)=SUM($11:$11)-1, AA482+SUMPRODUCT(AB266:AJ266, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AA537)=SUM($11:$11)-1, AB482+SUMPRODUCT(AC266:AK266, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AB537)=SUM($11:$11)-1, AC482+SUMPRODUCT(AD266:AL266, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AC537)=SUM($11:$11)-1, AD482+SUMPRODUCT(AE266:AM266, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AD537)=SUM($11:$11)-1, AE482+SUMPRODUCT(AF266:AN266, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AE537)=SUM($11:$11)-1, AF482+SUMPRODUCT(AG266:AO266, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AF537)=SUM($11:$11)-1, AG482+SUMPRODUCT(AH266:AP266, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AG537)=SUM($11:$11)-1, AH482+SUMPRODUCT(AI266:AQ266, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AH537)=SUM($11:$11)-1, AI482+SUMPRODUCT(AJ266:AR266, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AI537)=SUM($11:$11)-1, AJ482+SUMPRODUCT(AK266:AS266, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AJ537)=SUM($11:$11)-1, AK482+SUMPRODUCT(AL266:AT266, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AK537)=SUM($11:$11)-1, AL482+SUMPRODUCT(AM266:AU266, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AL537)=SUM($11:$11)-1, AM482+SUMPRODUCT(AN266:AV266, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AM537)=SUM($11:$11)-1, AN482+SUMPRODUCT(AO266:AW266, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AN537)=SUM($11:$11)-1, AO482+SUMPRODUCT(AP266:AX266, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AO537)=SUM($11:$11)-1, AP482+SUMPRODUCT(AQ266:AY266, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AP537)=SUM($11:$11)-1, AQ482+SUMPRODUCT(AR266:AZ266, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AQ537)=SUM($11:$11)-1, AR482+SUMPRODUCT(AS266:BA266, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AR537)=SUM($11:$11)-1, AS482+SUMPRODUCT(AT266:BB266, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AS537)=SUM($11:$11)-1, AT482+SUMPRODUCT(AU266:BC266, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AT537)=SUM($11:$11)-1, AU482+SUMPRODUCT(AV266:BD266, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AU537)=SUM($11:$11)-1, AV482+SUMPRODUCT(AW266:BE266, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AV537)=SUM($11:$11)-1, AW482+SUMPRODUCT(AX266:BF266, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AW537)=SUM($11:$11)-1, AX482+SUMPRODUCT(AY266:BG266, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AX537)=SUM($11:$11)-1, AY482+SUMPRODUCT(AZ266:BH266, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AY537)=SUM($11:$11)-1, AZ482+SUMPRODUCT(BA266:BI266, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AZ537)=SUM($11:$11)-1, BA482+SUMPRODUCT(BB266:BJ266, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BA537)=SUM($11:$11)-1, BB482+SUMPRODUCT(BC266:BK266, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BB537)=SUM($11:$11)-1, BC482+SUMPRODUCT(BD266:BL266, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BC537)=SUM($11:$11)-1, BD482+SUMPRODUCT(BE266:BM266, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BD537)=SUM($11:$11)-1, BE482+SUMPRODUCT(BF266:BN266, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BE537)=SUM($11:$11)-1, BF482+SUMPRODUCT(BG266:BO266, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BF537)=SUM($11:$11)-1, BG482+SUMPRODUCT(BH266:BP266, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BG537)=SUM($11:$11)-1, BH482+SUMPRODUCT(BI266:BQ266, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BH537)=SUM($11:$11)-1, BI482+SUMPRODUCT(BJ266:BR266, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BI537)=SUM($11:$11)-1, BJ482+SUMPRODUCT(BK266:BS266, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BJ537)=SUM($11:$11)-1, BK482+SUMPRODUCT(BL266:BT266, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BK537)=SUM($11:$11)-1, BL482+SUMPRODUCT(BM266:BU266, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BL537)=SUM($11:$11)-1, BM482+SUMPRODUCT(BN266:BV266, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BM537)=SUM($11:$11)-1, BN482+SUMPRODUCT(BO266:BW266, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BN537)=SUM($11:$11)-1, BO482+SUMPRODUCT(BP266:BX266, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BO537)=SUM($11:$11)-1, BP482+SUMPRODUCT(BQ266:BY266, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BP537)=SUM($11:$11)-1, BQ482+SUMPRODUCT(BR266:BZ266, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BQ537)=SUM($11:$11)-1, BR482+SUMPRODUCT(BS266:CA266, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BR537)=SUM($11:$11)-1, BS482+SUMPRODUCT(BT266:CB266, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BS537)=SUM($11:$11)-1, BT482+SUMPRODUCT(BU266:CC266, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BT537)=SUM($11:$11)-1, BU482+SUMPRODUCT(BV266:CD266, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"MkII to MkIII Transition",null,null,{"$f":"IF(COUNTA($G538:G538)=SUM($11:$11)-1, H483+SUMPRODUCT(I267:Q267, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:H538)=SUM($11:$11)-1, I483+SUMPRODUCT(J267:R267, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:I538)=SUM($11:$11)-1, J483+SUMPRODUCT(K267:S267, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:J538)=SUM($11:$11)-1, K483+SUMPRODUCT(L267:T267, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:K538)=SUM($11:$11)-1, L483+SUMPRODUCT(M267:U267, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:L538)=SUM($11:$11)-1, M483+SUMPRODUCT(N267:V267, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:M538)=SUM($11:$11)-1, N483+SUMPRODUCT(O267:W267, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:N538)=SUM($11:$11)-1, O483+SUMPRODUCT(P267:X267, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:O538)=SUM($11:$11)-1, P483+SUMPRODUCT(Q267:Y267, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:P538)=SUM($11:$11)-1, Q483+SUMPRODUCT(R267:Z267, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:Q538)=SUM($11:$11)-1, R483+SUMPRODUCT(S267:AA267, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:R538)=SUM($11:$11)-1, S483+SUMPRODUCT(T267:AB267, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:S538)=SUM($11:$11)-1, T483+SUMPRODUCT(U267:AC267, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:T538)=SUM($11:$11)-1, U483+SUMPRODUCT(V267:AD267, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:U538)=SUM($11:$11)-1, V483+SUMPRODUCT(W267:AE267, 1/W$15:AE$15)*V$15, \"\")","v":0.79560849288477642},{"$f":"IF(COUNTA($G538:V538)=SUM($11:$11)-1, W483+SUMPRODUCT(X267:AF267, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:W538)=SUM($11:$11)-1, X483+SUMPRODUCT(Y267:AG267, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:X538)=SUM($11:$11)-1, Y483+SUMPRODUCT(Z267:AH267, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:Y538)=SUM($11:$11)-1, Z483+SUMPRODUCT(AA267:AI267, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:Z538)=SUM($11:$11)-1, AA483+SUMPRODUCT(AB267:AJ267, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AA538)=SUM($11:$11)-1, AB483+SUMPRODUCT(AC267:AK267, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AB538)=SUM($11:$11)-1, AC483+SUMPRODUCT(AD267:AL267, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AC538)=SUM($11:$11)-1, AD483+SUMPRODUCT(AE267:AM267, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AD538)=SUM($11:$11)-1, AE483+SUMPRODUCT(AF267:AN267, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AE538)=SUM($11:$11)-1, AF483+SUMPRODUCT(AG267:AO267, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AF538)=SUM($11:$11)-1, AG483+SUMPRODUCT(AH267:AP267, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AG538)=SUM($11:$11)-1, AH483+SUMPRODUCT(AI267:AQ267, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AH538)=SUM($11:$11)-1, AI483+SUMPRODUCT(AJ267:AR267, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AI538)=SUM($11:$11)-1, AJ483+SUMPRODUCT(AK267:AS267, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AJ538)=SUM($11:$11)-1, AK483+SUMPRODUCT(AL267:AT267, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AK538)=SUM($11:$11)-1, AL483+SUMPRODUCT(AM267:AU267, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AL538)=SUM($11:$11)-1, AM483+SUMPRODUCT(AN267:AV267, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AM538)=SUM($11:$11)-1, AN483+SUMPRODUCT(AO267:AW267, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AN538)=SUM($11:$11)-1, AO483+SUMPRODUCT(AP267:AX267, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AO538)=SUM($11:$11)-1, AP483+SUMPRODUCT(AQ267:AY267, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AP538)=SUM($11:$11)-1, AQ483+SUMPRODUCT(AR267:AZ267, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AQ538)=SUM($11:$11)-1, AR483+SUMPRODUCT(AS267:BA267, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AR538)=SUM($11:$11)-1, AS483+SUMPRODUCT(AT267:BB267, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AS538)=SUM($11:$11)-1, AT483+SUMPRODUCT(AU267:BC267, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AT538)=SUM($11:$11)-1, AU483+SUMPRODUCT(AV267:BD267, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AU538)=SUM($11:$11)-1, AV483+SUMPRODUCT(AW267:BE267, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AV538)=SUM($11:$11)-1, AW483+SUMPRODUCT(AX267:BF267, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AW538)=SUM($11:$11)-1, AX483+SUMPRODUCT(AY267:BG267, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AX538)=SUM($11:$11)-1, AY483+SUMPRODUCT(AZ267:BH267, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AY538)=SUM($11:$11)-1, AZ483+SUMPRODUCT(BA267:BI267, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AZ538)=SUM($11:$11)-1, BA483+SUMPRODUCT(BB267:BJ267, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BA538)=SUM($11:$11)-1, BB483+SUMPRODUCT(BC267:BK267, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BB538)=SUM($11:$11)-1, BC483+SUMPRODUCT(BD267:BL267, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BC538)=SUM($11:$11)-1, BD483+SUMPRODUCT(BE267:BM267, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BD538)=SUM($11:$11)-1, BE483+SUMPRODUCT(BF267:BN267, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BE538)=SUM($11:$11)-1, BF483+SUMPRODUCT(BG267:BO267, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BF538)=SUM($11:$11)-1, BG483+SUMPRODUCT(BH267:BP267, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BG538)=SUM($11:$11)-1, BH483+SUMPRODUCT(BI267:BQ267, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BH538)=SUM($11:$11)-1, BI483+SUMPRODUCT(BJ267:BR267, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BI538)=SUM($11:$11)-1, BJ483+SUMPRODUCT(BK267:BS267, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BJ538)=SUM($11:$11)-1, BK483+SUMPRODUCT(BL267:BT267, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BK538)=SUM($11:$11)-1, BL483+SUMPRODUCT(BM267:BU267, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BL538)=SUM($11:$11)-1, BM483+SUMPRODUCT(BN267:BV267, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BM538)=SUM($11:$11)-1, BN483+SUMPRODUCT(BO267:BW267, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BN538)=SUM($11:$11)-1, BO483+SUMPRODUCT(BP267:BX267, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BO538)=SUM($11:$11)-1, BP483+SUMPRODUCT(BQ267:BY267, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BP538)=SUM($11:$11)-1, BQ483+SUMPRODUCT(BR267:BZ267, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BQ538)=SUM($11:$11)-1, BR483+SUMPRODUCT(BS267:CA267, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BR538)=SUM($11:$11)-1, BS483+SUMPRODUCT(BT267:CB267, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BS538)=SUM($11:$11)-1, BT483+SUMPRODUCT(BU267:CC267, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BT538)=SUM($11:$11)-1, BU483+SUMPRODUCT(BV267:CD267, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Regional Installations",null,null,{"$f":"IF(COUNTA($G539:G539)=SUM($11:$11)-1, H484+SUMPRODUCT(I268:Q268, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:H539)=SUM($11:$11)-1, I484+SUMPRODUCT(J268:R268, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:I539)=SUM($11:$11)-1, J484+SUMPRODUCT(K268:S268, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:J539)=SUM($11:$11)-1, K484+SUMPRODUCT(L268:T268, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:K539)=SUM($11:$11)-1, L484+SUMPRODUCT(M268:U268, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:L539)=SUM($11:$11)-1, M484+SUMPRODUCT(N268:V268, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:M539)=SUM($11:$11)-1, N484+SUMPRODUCT(O268:W268, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:N539)=SUM($11:$11)-1, O484+SUMPRODUCT(P268:X268, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:O539)=SUM($11:$11)-1, P484+SUMPRODUCT(Q268:Y268, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:P539)=SUM($11:$11)-1, Q484+SUMPRODUCT(R268:Z268, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:Q539)=SUM($11:$11)-1, R484+SUMPRODUCT(S268:AA268, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:R539)=SUM($11:$11)-1, S484+SUMPRODUCT(T268:AB268, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:S539)=SUM($11:$11)-1, T484+SUMPRODUCT(U268:AC268, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:T539)=SUM($11:$11)-1, U484+SUMPRODUCT(V268:AD268, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:U539)=SUM($11:$11)-1, V484+SUMPRODUCT(W268:AE268, 1/W$15:AE$15)*V$15, \"\")","v":0.39844681969050211},{"$f":"IF(COUNTA($G539:V539)=SUM($11:$11)-1, W484+SUMPRODUCT(X268:AF268, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:W539)=SUM($11:$11)-1, X484+SUMPRODUCT(Y268:AG268, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:X539)=SUM($11:$11)-1, Y484+SUMPRODUCT(Z268:AH268, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:Y539)=SUM($11:$11)-1, Z484+SUMPRODUCT(AA268:AI268, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:Z539)=SUM($11:$11)-1, AA484+SUMPRODUCT(AB268:AJ268, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AA539)=SUM($11:$11)-1, AB484+SUMPRODUCT(AC268:AK268, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AB539)=SUM($11:$11)-1, AC484+SUMPRODUCT(AD268:AL268, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AC539)=SUM($11:$11)-1, AD484+SUMPRODUCT(AE268:AM268, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AD539)=SUM($11:$11)-1, AE484+SUMPRODUCT(AF268:AN268, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AE539)=SUM($11:$11)-1, AF484+SUMPRODUCT(AG268:AO268, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AF539)=SUM($11:$11)-1, AG484+SUMPRODUCT(AH268:AP268, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AG539)=SUM($11:$11)-1, AH484+SUMPRODUCT(AI268:AQ268, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AH539)=SUM($11:$11)-1, AI484+SUMPRODUCT(AJ268:AR268, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AI539)=SUM($11:$11)-1, AJ484+SUMPRODUCT(AK268:AS268, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AJ539)=SUM($11:$11)-1, AK484+SUMPRODUCT(AL268:AT268, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AK539)=SUM($11:$11)-1, AL484+SUMPRODUCT(AM268:AU268, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AL539)=SUM($11:$11)-1, AM484+SUMPRODUCT(AN268:AV268, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AM539)=SUM($11:$11)-1, AN484+SUMPRODUCT(AO268:AW268, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AN539)=SUM($11:$11)-1, AO484+SUMPRODUCT(AP268:AX268, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AO539)=SUM($11:$11)-1, AP484+SUMPRODUCT(AQ268:AY268, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AP539)=SUM($11:$11)-1, AQ484+SUMPRODUCT(AR268:AZ268, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AQ539)=SUM($11:$11)-1, AR484+SUMPRODUCT(AS268:BA268, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AR539)=SUM($11:$11)-1, AS484+SUMPRODUCT(AT268:BB268, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AS539)=SUM($11:$11)-1, AT484+SUMPRODUCT(AU268:BC268, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AT539)=SUM($11:$11)-1, AU484+SUMPRODUCT(AV268:BD268, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AU539)=SUM($11:$11)-1, AV484+SUMPRODUCT(AW268:BE268, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AV539)=SUM($11:$11)-1, AW484+SUMPRODUCT(AX268:BF268, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AW539)=SUM($11:$11)-1, AX484+SUMPRODUCT(AY268:BG268, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AX539)=SUM($11:$11)-1, AY484+SUMPRODUCT(AZ268:BH268, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AY539)=SUM($11:$11)-1, AZ484+SUMPRODUCT(BA268:BI268, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AZ539)=SUM($11:$11)-1, BA484+SUMPRODUCT(BB268:BJ268, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BA539)=SUM($11:$11)-1, BB484+SUMPRODUCT(BC268:BK268, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BB539)=SUM($11:$11)-1, BC484+SUMPRODUCT(BD268:BL268, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BC539)=SUM($11:$11)-1, BD484+SUMPRODUCT(BE268:BM268, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BD539)=SUM($11:$11)-1, BE484+SUMPRODUCT(BF268:BN268, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BE539)=SUM($11:$11)-1, BF484+SUMPRODUCT(BG268:BO268, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BF539)=SUM($11:$11)-1, BG484+SUMPRODUCT(BH268:BP268, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BG539)=SUM($11:$11)-1, BH484+SUMPRODUCT(BI268:BQ268, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BH539)=SUM($11:$11)-1, BI484+SUMPRODUCT(BJ268:BR268, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BI539)=SUM($11:$11)-1, BJ484+SUMPRODUCT(BK268:BS268, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BJ539)=SUM($11:$11)-1, BK484+SUMPRODUCT(BL268:BT268, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BK539)=SUM($11:$11)-1, BL484+SUMPRODUCT(BM268:BU268, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BL539)=SUM($11:$11)-1, BM484+SUMPRODUCT(BN268:BV268, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BM539)=SUM($11:$11)-1, BN484+SUMPRODUCT(BO268:BW268, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BN539)=SUM($11:$11)-1, BO484+SUMPRODUCT(BP268:BX268, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BO539)=SUM($11:$11)-1, BP484+SUMPRODUCT(BQ268:BY268, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BP539)=SUM($11:$11)-1, BQ484+SUMPRODUCT(BR268:BZ268, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BQ539)=SUM($11:$11)-1, BR484+SUMPRODUCT(BS268:CA268, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BR539)=SUM($11:$11)-1, BS484+SUMPRODUCT(BT268:CB268, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BS539)=SUM($11:$11)-1, BT484+SUMPRODUCT(BU268:CC268, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BT539)=SUM($11:$11)-1, BU484+SUMPRODUCT(BV268:CD268, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Under Recovery 2015-20",null,null,{"$f":"IF(COUNTA($G540:G540)=SUM($11:$11)-1, H485+SUMPRODUCT(I269:Q269, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:H540)=SUM($11:$11)-1, I485+SUMPRODUCT(J269:R269, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:I540)=SUM($11:$11)-1, J485+SUMPRODUCT(K269:S269, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:J540)=SUM($11:$11)-1, K485+SUMPRODUCT(L269:T269, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:K540)=SUM($11:$11)-1, L485+SUMPRODUCT(M269:U269, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:L540)=SUM($11:$11)-1, M485+SUMPRODUCT(N269:V269, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:M540)=SUM($11:$11)-1, N485+SUMPRODUCT(O269:W269, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:N540)=SUM($11:$11)-1, O485+SUMPRODUCT(P269:X269, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:O540)=SUM($11:$11)-1, P485+SUMPRODUCT(Q269:Y269, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:P540)=SUM($11:$11)-1, Q485+SUMPRODUCT(R269:Z269, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:Q540)=SUM($11:$11)-1, R485+SUMPRODUCT(S269:AA269, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:R540)=SUM($11:$11)-1, S485+SUMPRODUCT(T269:AB269, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:S540)=SUM($11:$11)-1, T485+SUMPRODUCT(U269:AC269, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:T540)=SUM($11:$11)-1, U485+SUMPRODUCT(V269:AD269, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:U540)=SUM($11:$11)-1, V485+SUMPRODUCT(W269:AE269, 1/W$15:AE$15)*V$15, \"\")","v":1.1002188152790366},{"$f":"IF(COUNTA($G540:V540)=SUM($11:$11)-1, W485+SUMPRODUCT(X269:AF269, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:W540)=SUM($11:$11)-1, X485+SUMPRODUCT(Y269:AG269, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:X540)=SUM($11:$11)-1, Y485+SUMPRODUCT(Z269:AH269, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:Y540)=SUM($11:$11)-1, Z485+SUMPRODUCT(AA269:AI269, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:Z540)=SUM($11:$11)-1, AA485+SUMPRODUCT(AB269:AJ269, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AA540)=SUM($11:$11)-1, AB485+SUMPRODUCT(AC269:AK269, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AB540)=SUM($11:$11)-1, AC485+SUMPRODUCT(AD269:AL269, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AC540)=SUM($11:$11)-1, AD485+SUMPRODUCT(AE269:AM269, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AD540)=SUM($11:$11)-1, AE485+SUMPRODUCT(AF269:AN269, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AE540)=SUM($11:$11)-1, AF485+SUMPRODUCT(AG269:AO269, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AF540)=SUM($11:$11)-1, AG485+SUMPRODUCT(AH269:AP269, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AG540)=SUM($11:$11)-1, AH485+SUMPRODUCT(AI269:AQ269, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AH540)=SUM($11:$11)-1, AI485+SUMPRODUCT(AJ269:AR269, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AI540)=SUM($11:$11)-1, AJ485+SUMPRODUCT(AK269:AS269, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AJ540)=SUM($11:$11)-1, AK485+SUMPRODUCT(AL269:AT269, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AK540)=SUM($11:$11)-1, AL485+SUMPRODUCT(AM269:AU269, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AL540)=SUM($11:$11)-1, AM485+SUMPRODUCT(AN269:AV269, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AM540)=SUM($11:$11)-1, AN485+SUMPRODUCT(AO269:AW269, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AN540)=SUM($11:$11)-1, AO485+SUMPRODUCT(AP269:AX269, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AO540)=SUM($11:$11)-1, AP485+SUMPRODUCT(AQ269:AY269, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AP540)=SUM($11:$11)-1, AQ485+SUMPRODUCT(AR269:AZ269, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AQ540)=SUM($11:$11)-1, AR485+SUMPRODUCT(AS269:BA269, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AR540)=SUM($11:$11)-1, AS485+SUMPRODUCT(AT269:BB269, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AS540)=SUM($11:$11)-1, AT485+SUMPRODUCT(AU269:BC269, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AT540)=SUM($11:$11)-1, AU485+SUMPRODUCT(AV269:BD269, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AU540)=SUM($11:$11)-1, AV485+SUMPRODUCT(AW269:BE269, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AV540)=SUM($11:$11)-1, AW485+SUMPRODUCT(AX269:BF269, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AW540)=SUM($11:$11)-1, AX485+SUMPRODUCT(AY269:BG269, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AX540)=SUM($11:$11)-1, AY485+SUMPRODUCT(AZ269:BH269, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AY540)=SUM($11:$11)-1, AZ485+SUMPRODUCT(BA269:BI269, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AZ540)=SUM($11:$11)-1, BA485+SUMPRODUCT(BB269:BJ269, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BA540)=SUM($11:$11)-1, BB485+SUMPRODUCT(BC269:BK269, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BB540)=SUM($11:$11)-1, BC485+SUMPRODUCT(BD269:BL269, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BC540)=SUM($11:$11)-1, BD485+SUMPRODUCT(BE269:BM269, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BD540)=SUM($11:$11)-1, BE485+SUMPRODUCT(BF269:BN269, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BE540)=SUM($11:$11)-1, BF485+SUMPRODUCT(BG269:BO269, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BF540)=SUM($11:$11)-1, BG485+SUMPRODUCT(BH269:BP269, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BG540)=SUM($11:$11)-1, BH485+SUMPRODUCT(BI269:BQ269, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BH540)=SUM($11:$11)-1, BI485+SUMPRODUCT(BJ269:BR269, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BI540)=SUM($11:$11)-1, BJ485+SUMPRODUCT(BK269:BS269, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BJ540)=SUM($11:$11)-1, BK485+SUMPRODUCT(BL269:BT269, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BK540)=SUM($11:$11)-1, BL485+SUMPRODUCT(BM269:BU269, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BL540)=SUM($11:$11)-1, BM485+SUMPRODUCT(BN269:BV269, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BM540)=SUM($11:$11)-1, BN485+SUMPRODUCT(BO269:BW269, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BN540)=SUM($11:$11)-1, BO485+SUMPRODUCT(BP269:BX269, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BO540)=SUM($11:$11)-1, BP485+SUMPRODUCT(BQ269:BY269, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BP540)=SUM($11:$11)-1, BQ485+SUMPRODUCT(BR269:BZ269, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BQ540)=SUM($11:$11)-1, BR485+SUMPRODUCT(BS269:CA269, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BR540)=SUM($11:$11)-1, BS485+SUMPRODUCT(BT269:CB269, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BS540)=SUM($11:$11)-1, BT485+SUMPRODUCT(BU269:CC269, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BT540)=SUM($11:$11)-1, BU485+SUMPRODUCT(BV269:CD269, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Capex 2021-2025",null,null,{"$f":"IF(COUNTA($G541:G541)=SUM($11:$11)-1, H486+SUMPRODUCT(I270:Q270, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:H541)=SUM($11:$11)-1, I486+SUMPRODUCT(J270:R270, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:I541)=SUM($11:$11)-1, J486+SUMPRODUCT(K270:S270, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:J541)=SUM($11:$11)-1, K486+SUMPRODUCT(L270:T270, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:K541)=SUM($11:$11)-1, L486+SUMPRODUCT(M270:U270, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:L541)=SUM($11:$11)-1, M486+SUMPRODUCT(N270:V270, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:M541)=SUM($11:$11)-1, N486+SUMPRODUCT(O270:W270, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:N541)=SUM($11:$11)-1, O486+SUMPRODUCT(P270:X270, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:O541)=SUM($11:$11)-1, P486+SUMPRODUCT(Q270:Y270, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:P541)=SUM($11:$11)-1, Q486+SUMPRODUCT(R270:Z270, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:Q541)=SUM($11:$11)-1, R486+SUMPRODUCT(S270:AA270, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:R541)=SUM($11:$11)-1, S486+SUMPRODUCT(T270:AB270, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:S541)=SUM($11:$11)-1, T486+SUMPRODUCT(U270:AC270, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:T541)=SUM($11:$11)-1, U486+SUMPRODUCT(V270:AD270, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:U541)=SUM($11:$11)-1, V486+SUMPRODUCT(W270:AE270, 1/W$15:AE$15)*V$15, \"\")","v":20.60700872776609},{"$f":"IF(COUNTA($G541:V541)=SUM($11:$11)-1, W486+SUMPRODUCT(X270:AF270, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:W541)=SUM($11:$11)-1, X486+SUMPRODUCT(Y270:AG270, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:X541)=SUM($11:$11)-1, Y486+SUMPRODUCT(Z270:AH270, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:Y541)=SUM($11:$11)-1, Z486+SUMPRODUCT(AA270:AI270, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:Z541)=SUM($11:$11)-1, AA486+SUMPRODUCT(AB270:AJ270, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AA541)=SUM($11:$11)-1, AB486+SUMPRODUCT(AC270:AK270, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AB541)=SUM($11:$11)-1, AC486+SUMPRODUCT(AD270:AL270, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AC541)=SUM($11:$11)-1, AD486+SUMPRODUCT(AE270:AM270, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AD541)=SUM($11:$11)-1, AE486+SUMPRODUCT(AF270:AN270, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AE541)=SUM($11:$11)-1, AF486+SUMPRODUCT(AG270:AO270, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AF541)=SUM($11:$11)-1, AG486+SUMPRODUCT(AH270:AP270, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AG541)=SUM($11:$11)-1, AH486+SUMPRODUCT(AI270:AQ270, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AH541)=SUM($11:$11)-1, AI486+SUMPRODUCT(AJ270:AR270, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AI541)=SUM($11:$11)-1, AJ486+SUMPRODUCT(AK270:AS270, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AJ541)=SUM($11:$11)-1, AK486+SUMPRODUCT(AL270:AT270, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AK541)=SUM($11:$11)-1, AL486+SUMPRODUCT(AM270:AU270, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AL541)=SUM($11:$11)-1, AM486+SUMPRODUCT(AN270:AV270, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AM541)=SUM($11:$11)-1, AN486+SUMPRODUCT(AO270:AW270, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AN541)=SUM($11:$11)-1, AO486+SUMPRODUCT(AP270:AX270, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AO541)=SUM($11:$11)-1, AP486+SUMPRODUCT(AQ270:AY270, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AP541)=SUM($11:$11)-1, AQ486+SUMPRODUCT(AR270:AZ270, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AQ541)=SUM($11:$11)-1, AR486+SUMPRODUCT(AS270:BA270, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AR541)=SUM($11:$11)-1, AS486+SUMPRODUCT(AT270:BB270, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AS541)=SUM($11:$11)-1, AT486+SUMPRODUCT(AU270:BC270, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AT541)=SUM($11:$11)-1, AU486+SUMPRODUCT(AV270:BD270, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AU541)=SUM($11:$11)-1, AV486+SUMPRODUCT(AW270:BE270, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AV541)=SUM($11:$11)-1, AW486+SUMPRODUCT(AX270:BF270, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AW541)=SUM($11:$11)-1, AX486+SUMPRODUCT(AY270:BG270, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AX541)=SUM($11:$11)-1, AY486+SUMPRODUCT(AZ270:BH270, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AY541)=SUM($11:$11)-1, AZ486+SUMPRODUCT(BA270:BI270, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AZ541)=SUM($11:$11)-1, BA486+SUMPRODUCT(BB270:BJ270, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BA541)=SUM($11:$11)-1, BB486+SUMPRODUCT(BC270:BK270, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BB541)=SUM($11:$11)-1, BC486+SUMPRODUCT(BD270:BL270, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BC541)=SUM($11:$11)-1, BD486+SUMPRODUCT(BE270:BM270, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BD541)=SUM($11:$11)-1, BE486+SUMPRODUCT(BF270:BN270, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BE541)=SUM($11:$11)-1, BF486+SUMPRODUCT(BG270:BO270, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BF541)=SUM($11:$11)-1, BG486+SUMPRODUCT(BH270:BP270, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BG541)=SUM($11:$11)-1, BH486+SUMPRODUCT(BI270:BQ270, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BH541)=SUM($11:$11)-1, BI486+SUMPRODUCT(BJ270:BR270, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BI541)=SUM($11:$11)-1, BJ486+SUMPRODUCT(BK270:BS270, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BJ541)=SUM($11:$11)-1, BK486+SUMPRODUCT(BL270:BT270, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BK541)=SUM($11:$11)-1, BL486+SUMPRODUCT(BM270:BU270, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BL541)=SUM($11:$11)-1, BM486+SUMPRODUCT(BN270:BV270, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BM541)=SUM($11:$11)-1, BN486+SUMPRODUCT(BO270:BW270, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BN541)=SUM($11:$11)-1, BO486+SUMPRODUCT(BP270:BX270, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BO541)=SUM($11:$11)-1, BP486+SUMPRODUCT(BQ270:BY270, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BP541)=SUM($11:$11)-1, BQ486+SUMPRODUCT(BR270:BZ270, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BQ541)=SUM($11:$11)-1, BR486+SUMPRODUCT(BS270:CA270, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BR541)=SUM($11:$11)-1, BS486+SUMPRODUCT(BT270:CB270, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BS541)=SUM($11:$11)-1, BT486+SUMPRODUCT(BU270:CC270, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BT541)=SUM($11:$11)-1, BU486+SUMPRODUCT(BV270:CD270, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"IT Capex 2021-2025",null,null,{"$f":"IF(COUNTA($G542:G542)=SUM($11:$11)-1, H487+SUMPRODUCT(I271:Q271, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:H542)=SUM($11:$11)-1, I487+SUMPRODUCT(J271:R271, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:I542)=SUM($11:$11)-1, J487+SUMPRODUCT(K271:S271, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:J542)=SUM($11:$11)-1, K487+SUMPRODUCT(L271:T271, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:K542)=SUM($11:$11)-1, L487+SUMPRODUCT(M271:U271, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:L542)=SUM($11:$11)-1, M487+SUMPRODUCT(N271:V271, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:M542)=SUM($11:$11)-1, N487+SUMPRODUCT(O271:W271, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:N542)=SUM($11:$11)-1, O487+SUMPRODUCT(P271:X271, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:O542)=SUM($11:$11)-1, P487+SUMPRODUCT(Q271:Y271, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:P542)=SUM($11:$11)-1, Q487+SUMPRODUCT(R271:Z271, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:Q542)=SUM($11:$11)-1, R487+SUMPRODUCT(S271:AA271, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:R542)=SUM($11:$11)-1, S487+SUMPRODUCT(T271:AB271, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:S542)=SUM($11:$11)-1, T487+SUMPRODUCT(U271:AC271, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:T542)=SUM($11:$11)-1, U487+SUMPRODUCT(V271:AD271, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:U542)=SUM($11:$11)-1, V487+SUMPRODUCT(W271:AE271, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G542:V542)=SUM($11:$11)-1, W487+SUMPRODUCT(X271:AF271, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:W542)=SUM($11:$11)-1, X487+SUMPRODUCT(Y271:AG271, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:X542)=SUM($11:$11)-1, Y487+SUMPRODUCT(Z271:AH271, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:Y542)=SUM($11:$11)-1, Z487+SUMPRODUCT(AA271:AI271, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:Z542)=SUM($11:$11)-1, AA487+SUMPRODUCT(AB271:AJ271, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AA542)=SUM($11:$11)-1, AB487+SUMPRODUCT(AC271:AK271, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AB542)=SUM($11:$11)-1, AC487+SUMPRODUCT(AD271:AL271, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AC542)=SUM($11:$11)-1, AD487+SUMPRODUCT(AE271:AM271, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AD542)=SUM($11:$11)-1, AE487+SUMPRODUCT(AF271:AN271, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AE542)=SUM($11:$11)-1, AF487+SUMPRODUCT(AG271:AO271, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AF542)=SUM($11:$11)-1, AG487+SUMPRODUCT(AH271:AP271, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AG542)=SUM($11:$11)-1, AH487+SUMPRODUCT(AI271:AQ271, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AH542)=SUM($11:$11)-1, AI487+SUMPRODUCT(AJ271:AR271, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AI542)=SUM($11:$11)-1, AJ487+SUMPRODUCT(AK271:AS271, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AJ542)=SUM($11:$11)-1, AK487+SUMPRODUCT(AL271:AT271, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AK542)=SUM($11:$11)-1, AL487+SUMPRODUCT(AM271:AU271, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AL542)=SUM($11:$11)-1, AM487+SUMPRODUCT(AN271:AV271, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AM542)=SUM($11:$11)-1, AN487+SUMPRODUCT(AO271:AW271, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AN542)=SUM($11:$11)-1, AO487+SUMPRODUCT(AP271:AX271, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AO542)=SUM($11:$11)-1, AP487+SUMPRODUCT(AQ271:AY271, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AP542)=SUM($11:$11)-1, AQ487+SUMPRODUCT(AR271:AZ271, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AQ542)=SUM($11:$11)-1, AR487+SUMPRODUCT(AS271:BA271, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AR542)=SUM($11:$11)-1, AS487+SUMPRODUCT(AT271:BB271, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AS542)=SUM($11:$11)-1, AT487+SUMPRODUCT(AU271:BC271, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AT542)=SUM($11:$11)-1, AU487+SUMPRODUCT(AV271:BD271, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AU542)=SUM($11:$11)-1, AV487+SUMPRODUCT(AW271:BE271, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AV542)=SUM($11:$11)-1, AW487+SUMPRODUCT(AX271:BF271, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AW542)=SUM($11:$11)-1, AX487+SUMPRODUCT(AY271:BG271, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AX542)=SUM($11:$11)-1, AY487+SUMPRODUCT(AZ271:BH271, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AY542)=SUM($11:$11)-1, AZ487+SUMPRODUCT(BA271:BI271, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AZ542)=SUM($11:$11)-1, BA487+SUMPRODUCT(BB271:BJ271, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BA542)=SUM($11:$11)-1, BB487+SUMPRODUCT(BC271:BK271, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BB542)=SUM($11:$11)-1, BC487+SUMPRODUCT(BD271:BL271, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BC542)=SUM($11:$11)-1, BD487+SUMPRODUCT(BE271:BM271, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BD542)=SUM($11:$11)-1, BE487+SUMPRODUCT(BF271:BN271, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BE542)=SUM($11:$11)-1, BF487+SUMPRODUCT(BG271:BO271, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BF542)=SUM($11:$11)-1, BG487+SUMPRODUCT(BH271:BP271, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BG542)=SUM($11:$11)-1, BH487+SUMPRODUCT(BI271:BQ271, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BH542)=SUM($11:$11)-1, BI487+SUMPRODUCT(BJ271:BR271, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BI542)=SUM($11:$11)-1, BJ487+SUMPRODUCT(BK271:BS271, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BJ542)=SUM($11:$11)-1, BK487+SUMPRODUCT(BL271:BT271, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BK542)=SUM($11:$11)-1, BL487+SUMPRODUCT(BM271:BU271, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BL542)=SUM($11:$11)-1, BM487+SUMPRODUCT(BN271:BV271, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BM542)=SUM($11:$11)-1, BN487+SUMPRODUCT(BO271:BW271, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BN542)=SUM($11:$11)-1, BO487+SUMPRODUCT(BP271:BX271, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BO542)=SUM($11:$11)-1, BP487+SUMPRODUCT(BQ271:BY271, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BP542)=SUM($11:$11)-1, BQ487+SUMPRODUCT(BR271:BZ271, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BQ542)=SUM($11:$11)-1, BR487+SUMPRODUCT(BS271:CA271, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BR542)=SUM($11:$11)-1, BS487+SUMPRODUCT(BT271:CB271, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BS542)=SUM($11:$11)-1, BT487+SUMPRODUCT(BU271:CC271, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BT542)=SUM($11:$11)-1, BU487+SUMPRODUCT(BV271:CD271, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G543:G543)=SUM($11:$11)-1, H488+SUMPRODUCT(I272:Q272, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:H543)=SUM($11:$11)-1, I488+SUMPRODUCT(J272:R272, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:I543)=SUM($11:$11)-1, J488+SUMPRODUCT(K272:S272, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:J543)=SUM($11:$11)-1, K488+SUMPRODUCT(L272:T272, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:K543)=SUM($11:$11)-1, L488+SUMPRODUCT(M272:U272, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:L543)=SUM($11:$11)-1, M488+SUMPRODUCT(N272:V272, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:M543)=SUM($11:$11)-1, N488+SUMPRODUCT(O272:W272, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:N543)=SUM($11:$11)-1, O488+SUMPRODUCT(P272:X272, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:O543)=SUM($11:$11)-1, P488+SUMPRODUCT(Q272:Y272, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:P543)=SUM($11:$11)-1, Q488+SUMPRODUCT(R272:Z272, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:Q543)=SUM($11:$11)-1, R488+SUMPRODUCT(S272:AA272, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:R543)=SUM($11:$11)-1, S488+SUMPRODUCT(T272:AB272, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:S543)=SUM($11:$11)-1, T488+SUMPRODUCT(U272:AC272, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:T543)=SUM($11:$11)-1, U488+SUMPRODUCT(V272:AD272, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:U543)=SUM($11:$11)-1, V488+SUMPRODUCT(W272:AE272, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G543:V543)=SUM($11:$11)-1, W488+SUMPRODUCT(X272:AF272, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:W543)=SUM($11:$11)-1, X488+SUMPRODUCT(Y272:AG272, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:X543)=SUM($11:$11)-1, Y488+SUMPRODUCT(Z272:AH272, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:Y543)=SUM($11:$11)-1, Z488+SUMPRODUCT(AA272:AI272, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:Z543)=SUM($11:$11)-1, AA488+SUMPRODUCT(AB272:AJ272, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AA543)=SUM($11:$11)-1, AB488+SUMPRODUCT(AC272:AK272, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AB543)=SUM($11:$11)-1, AC488+SUMPRODUCT(AD272:AL272, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AC543)=SUM($11:$11)-1, AD488+SUMPRODUCT(AE272:AM272, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AD543)=SUM($11:$11)-1, AE488+SUMPRODUCT(AF272:AN272, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AE543)=SUM($11:$11)-1, AF488+SUMPRODUCT(AG272:AO272, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AF543)=SUM($11:$11)-1, AG488+SUMPRODUCT(AH272:AP272, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AG543)=SUM($11:$11)-1, AH488+SUMPRODUCT(AI272:AQ272, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AH543)=SUM($11:$11)-1, AI488+SUMPRODUCT(AJ272:AR272, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AI543)=SUM($11:$11)-1, AJ488+SUMPRODUCT(AK272:AS272, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AJ543)=SUM($11:$11)-1, AK488+SUMPRODUCT(AL272:AT272, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AK543)=SUM($11:$11)-1, AL488+SUMPRODUCT(AM272:AU272, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AL543)=SUM($11:$11)-1, AM488+SUMPRODUCT(AN272:AV272, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AM543)=SUM($11:$11)-1, AN488+SUMPRODUCT(AO272:AW272, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AN543)=SUM($11:$11)-1, AO488+SUMPRODUCT(AP272:AX272, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AO543)=SUM($11:$11)-1, AP488+SUMPRODUCT(AQ272:AY272, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AP543)=SUM($11:$11)-1, AQ488+SUMPRODUCT(AR272:AZ272, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AQ543)=SUM($11:$11)-1, AR488+SUMPRODUCT(AS272:BA272, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AR543)=SUM($11:$11)-1, AS488+SUMPRODUCT(AT272:BB272, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AS543)=SUM($11:$11)-1, AT488+SUMPRODUCT(AU272:BC272, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AT543)=SUM($11:$11)-1, AU488+SUMPRODUCT(AV272:BD272, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AU543)=SUM($11:$11)-1, AV488+SUMPRODUCT(AW272:BE272, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AV543)=SUM($11:$11)-1, AW488+SUMPRODUCT(AX272:BF272, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AW543)=SUM($11:$11)-1, AX488+SUMPRODUCT(AY272:BG272, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AX543)=SUM($11:$11)-1, AY488+SUMPRODUCT(AZ272:BH272, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AY543)=SUM($11:$11)-1, AZ488+SUMPRODUCT(BA272:BI272, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AZ543)=SUM($11:$11)-1, BA488+SUMPRODUCT(BB272:BJ272, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BA543)=SUM($11:$11)-1, BB488+SUMPRODUCT(BC272:BK272, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BB543)=SUM($11:$11)-1, BC488+SUMPRODUCT(BD272:BL272, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BC543)=SUM($11:$11)-1, BD488+SUMPRODUCT(BE272:BM272, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BD543)=SUM($11:$11)-1, BE488+SUMPRODUCT(BF272:BN272, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BE543)=SUM($11:$11)-1, BF488+SUMPRODUCT(BG272:BO272, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BF543)=SUM($11:$11)-1, BG488+SUMPRODUCT(BH272:BP272, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BG543)=SUM($11:$11)-1, BH488+SUMPRODUCT(BI272:BQ272, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BH543)=SUM($11:$11)-1, BI488+SUMPRODUCT(BJ272:BR272, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BI543)=SUM($11:$11)-1, BJ488+SUMPRODUCT(BK272:BS272, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BJ543)=SUM($11:$11)-1, BK488+SUMPRODUCT(BL272:BT272, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BK543)=SUM($11:$11)-1, BL488+SUMPRODUCT(BM272:BU272, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BL543)=SUM($11:$11)-1, BM488+SUMPRODUCT(BN272:BV272, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BM543)=SUM($11:$11)-1, BN488+SUMPRODUCT(BO272:BW272, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BN543)=SUM($11:$11)-1, BO488+SUMPRODUCT(BP272:BX272, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BO543)=SUM($11:$11)-1, BP488+SUMPRODUCT(BQ272:BY272, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BP543)=SUM($11:$11)-1, BQ488+SUMPRODUCT(BR272:BZ272, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BQ543)=SUM($11:$11)-1, BR488+SUMPRODUCT(BS272:CA272, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BR543)=SUM($11:$11)-1, BS488+SUMPRODUCT(BT272:CB272, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BS543)=SUM($11:$11)-1, BT488+SUMPRODUCT(BU272:CC272, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BT543)=SUM($11:$11)-1, BU488+SUMPRODUCT(BV272:CD272, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G544:G544)=SUM($11:$11)-1, H489+SUMPRODUCT(I273:Q273, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:H544)=SUM($11:$11)-1, I489+SUMPRODUCT(J273:R273, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:I544)=SUM($11:$11)-1, J489+SUMPRODUCT(K273:S273, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:J544)=SUM($11:$11)-1, K489+SUMPRODUCT(L273:T273, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:K544)=SUM($11:$11)-1, L489+SUMPRODUCT(M273:U273, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:L544)=SUM($11:$11)-1, M489+SUMPRODUCT(N273:V273, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:M544)=SUM($11:$11)-1, N489+SUMPRODUCT(O273:W273, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:N544)=SUM($11:$11)-1, O489+SUMPRODUCT(P273:X273, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:O544)=SUM($11:$11)-1, P489+SUMPRODUCT(Q273:Y273, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:P544)=SUM($11:$11)-1, Q489+SUMPRODUCT(R273:Z273, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:Q544)=SUM($11:$11)-1, R489+SUMPRODUCT(S273:AA273, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:R544)=SUM($11:$11)-1, S489+SUMPRODUCT(T273:AB273, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:S544)=SUM($11:$11)-1, T489+SUMPRODUCT(U273:AC273, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:T544)=SUM($11:$11)-1, U489+SUMPRODUCT(V273:AD273, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:U544)=SUM($11:$11)-1, V489+SUMPRODUCT(W273:AE273, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G544:V544)=SUM($11:$11)-1, W489+SUMPRODUCT(X273:AF273, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:W544)=SUM($11:$11)-1, X489+SUMPRODUCT(Y273:AG273, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:X544)=SUM($11:$11)-1, Y489+SUMPRODUCT(Z273:AH273, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:Y544)=SUM($11:$11)-1, Z489+SUMPRODUCT(AA273:AI273, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:Z544)=SUM($11:$11)-1, AA489+SUMPRODUCT(AB273:AJ273, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AA544)=SUM($11:$11)-1, AB489+SUMPRODUCT(AC273:AK273, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AB544)=SUM($11:$11)-1, AC489+SUMPRODUCT(AD273:AL273, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AC544)=SUM($11:$11)-1, AD489+SUMPRODUCT(AE273:AM273, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AD544)=SUM($11:$11)-1, AE489+SUMPRODUCT(AF273:AN273, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AE544)=SUM($11:$11)-1, AF489+SUMPRODUCT(AG273:AO273, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AF544)=SUM($11:$11)-1, AG489+SUMPRODUCT(AH273:AP273, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AG544)=SUM($11:$11)-1, AH489+SUMPRODUCT(AI273:AQ273, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AH544)=SUM($11:$11)-1, AI489+SUMPRODUCT(AJ273:AR273, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AI544)=SUM($11:$11)-1, AJ489+SUMPRODUCT(AK273:AS273, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AJ544)=SUM($11:$11)-1, AK489+SUMPRODUCT(AL273:AT273, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AK544)=SUM($11:$11)-1, AL489+SUMPRODUCT(AM273:AU273, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AL544)=SUM($11:$11)-1, AM489+SUMPRODUCT(AN273:AV273, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AM544)=SUM($11:$11)-1, AN489+SUMPRODUCT(AO273:AW273, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AN544)=SUM($11:$11)-1, AO489+SUMPRODUCT(AP273:AX273, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AO544)=SUM($11:$11)-1, AP489+SUMPRODUCT(AQ273:AY273, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AP544)=SUM($11:$11)-1, AQ489+SUMPRODUCT(AR273:AZ273, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AQ544)=SUM($11:$11)-1, AR489+SUMPRODUCT(AS273:BA273, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AR544)=SUM($11:$11)-1, AS489+SUMPRODUCT(AT273:BB273, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AS544)=SUM($11:$11)-1, AT489+SUMPRODUCT(AU273:BC273, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AT544)=SUM($11:$11)-1, AU489+SUMPRODUCT(AV273:BD273, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AU544)=SUM($11:$11)-1, AV489+SUMPRODUCT(AW273:BE273, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AV544)=SUM($11:$11)-1, AW489+SUMPRODUCT(AX273:BF273, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AW544)=SUM($11:$11)-1, AX489+SUMPRODUCT(AY273:BG273, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AX544)=SUM($11:$11)-1, AY489+SUMPRODUCT(AZ273:BH273, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AY544)=SUM($11:$11)-1, AZ489+SUMPRODUCT(BA273:BI273, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AZ544)=SUM($11:$11)-1, BA489+SUMPRODUCT(BB273:BJ273, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BA544)=SUM($11:$11)-1, BB489+SUMPRODUCT(BC273:BK273, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BB544)=SUM($11:$11)-1, BC489+SUMPRODUCT(BD273:BL273, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BC544)=SUM($11:$11)-1, BD489+SUMPRODUCT(BE273:BM273, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BD544)=SUM($11:$11)-1, BE489+SUMPRODUCT(BF273:BN273, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BE544)=SUM($11:$11)-1, BF489+SUMPRODUCT(BG273:BO273, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BF544)=SUM($11:$11)-1, BG489+SUMPRODUCT(BH273:BP273, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BG544)=SUM($11:$11)-1, BH489+SUMPRODUCT(BI273:BQ273, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BH544)=SUM($11:$11)-1, BI489+SUMPRODUCT(BJ273:BR273, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BI544)=SUM($11:$11)-1, BJ489+SUMPRODUCT(BK273:BS273, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BJ544)=SUM($11:$11)-1, BK489+SUMPRODUCT(BL273:BT273, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BK544)=SUM($11:$11)-1, BL489+SUMPRODUCT(BM273:BU273, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BL544)=SUM($11:$11)-1, BM489+SUMPRODUCT(BN273:BV273, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BM544)=SUM($11:$11)-1, BN489+SUMPRODUCT(BO273:BW273, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BN544)=SUM($11:$11)-1, BO489+SUMPRODUCT(BP273:BX273, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BO544)=SUM($11:$11)-1, BP489+SUMPRODUCT(BQ273:BY273, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BP544)=SUM($11:$11)-1, BQ489+SUMPRODUCT(BR273:BZ273, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BQ544)=SUM($11:$11)-1, BR489+SUMPRODUCT(BS273:CA273, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BR544)=SUM($11:$11)-1, BS489+SUMPRODUCT(BT273:CB273, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BS544)=SUM($11:$11)-1, BT489+SUMPRODUCT(BU273:CC273, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BT544)=SUM($11:$11)-1, BU489+SUMPRODUCT(BV273:CD273, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G545:G545)=SUM($11:$11)-1, H490+SUMPRODUCT(I274:Q274, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:H545)=SUM($11:$11)-1, I490+SUMPRODUCT(J274:R274, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:I545)=SUM($11:$11)-1, J490+SUMPRODUCT(K274:S274, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:J545)=SUM($11:$11)-1, K490+SUMPRODUCT(L274:T274, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:K545)=SUM($11:$11)-1, L490+SUMPRODUCT(M274:U274, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:L545)=SUM($11:$11)-1, M490+SUMPRODUCT(N274:V274, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:M545)=SUM($11:$11)-1, N490+SUMPRODUCT(O274:W274, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:N545)=SUM($11:$11)-1, O490+SUMPRODUCT(P274:X274, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:O545)=SUM($11:$11)-1, P490+SUMPRODUCT(Q274:Y274, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:P545)=SUM($11:$11)-1, Q490+SUMPRODUCT(R274:Z274, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:Q545)=SUM($11:$11)-1, R490+SUMPRODUCT(S274:AA274, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:R545)=SUM($11:$11)-1, S490+SUMPRODUCT(T274:AB274, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:S545)=SUM($11:$11)-1, T490+SUMPRODUCT(U274:AC274, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:T545)=SUM($11:$11)-1, U490+SUMPRODUCT(V274:AD274, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:U545)=SUM($11:$11)-1, V490+SUMPRODUCT(W274:AE274, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G545:V545)=SUM($11:$11)-1, W490+SUMPRODUCT(X274:AF274, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:W545)=SUM($11:$11)-1, X490+SUMPRODUCT(Y274:AG274, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:X545)=SUM($11:$11)-1, Y490+SUMPRODUCT(Z274:AH274, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:Y545)=SUM($11:$11)-1, Z490+SUMPRODUCT(AA274:AI274, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:Z545)=SUM($11:$11)-1, AA490+SUMPRODUCT(AB274:AJ274, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AA545)=SUM($11:$11)-1, AB490+SUMPRODUCT(AC274:AK274, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AB545)=SUM($11:$11)-1, AC490+SUMPRODUCT(AD274:AL274, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AC545)=SUM($11:$11)-1, AD490+SUMPRODUCT(AE274:AM274, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AD545)=SUM($11:$11)-1, AE490+SUMPRODUCT(AF274:AN274, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AE545)=SUM($11:$11)-1, AF490+SUMPRODUCT(AG274:AO274, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AF545)=SUM($11:$11)-1, AG490+SUMPRODUCT(AH274:AP274, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AG545)=SUM($11:$11)-1, AH490+SUMPRODUCT(AI274:AQ274, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AH545)=SUM($11:$11)-1, AI490+SUMPRODUCT(AJ274:AR274, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AI545)=SUM($11:$11)-1, AJ490+SUMPRODUCT(AK274:AS274, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AJ545)=SUM($11:$11)-1, AK490+SUMPRODUCT(AL274:AT274, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AK545)=SUM($11:$11)-1, AL490+SUMPRODUCT(AM274:AU274, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AL545)=SUM($11:$11)-1, AM490+SUMPRODUCT(AN274:AV274, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AM545)=SUM($11:$11)-1, AN490+SUMPRODUCT(AO274:AW274, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AN545)=SUM($11:$11)-1, AO490+SUMPRODUCT(AP274:AX274, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AO545)=SUM($11:$11)-1, AP490+SUMPRODUCT(AQ274:AY274, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AP545)=SUM($11:$11)-1, AQ490+SUMPRODUCT(AR274:AZ274, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AQ545)=SUM($11:$11)-1, AR490+SUMPRODUCT(AS274:BA274, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AR545)=SUM($11:$11)-1, AS490+SUMPRODUCT(AT274:BB274, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AS545)=SUM($11:$11)-1, AT490+SUMPRODUCT(AU274:BC274, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AT545)=SUM($11:$11)-1, AU490+SUMPRODUCT(AV274:BD274, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AU545)=SUM($11:$11)-1, AV490+SUMPRODUCT(AW274:BE274, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AV545)=SUM($11:$11)-1, AW490+SUMPRODUCT(AX274:BF274, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AW545)=SUM($11:$11)-1, AX490+SUMPRODUCT(AY274:BG274, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AX545)=SUM($11:$11)-1, AY490+SUMPRODUCT(AZ274:BH274, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AY545)=SUM($11:$11)-1, AZ490+SUMPRODUCT(BA274:BI274, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AZ545)=SUM($11:$11)-1, BA490+SUMPRODUCT(BB274:BJ274, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BA545)=SUM($11:$11)-1, BB490+SUMPRODUCT(BC274:BK274, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BB545)=SUM($11:$11)-1, BC490+SUMPRODUCT(BD274:BL274, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BC545)=SUM($11:$11)-1, BD490+SUMPRODUCT(BE274:BM274, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BD545)=SUM($11:$11)-1, BE490+SUMPRODUCT(BF274:BN274, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BE545)=SUM($11:$11)-1, BF490+SUMPRODUCT(BG274:BO274, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BF545)=SUM($11:$11)-1, BG490+SUMPRODUCT(BH274:BP274, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BG545)=SUM($11:$11)-1, BH490+SUMPRODUCT(BI274:BQ274, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BH545)=SUM($11:$11)-1, BI490+SUMPRODUCT(BJ274:BR274, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BI545)=SUM($11:$11)-1, BJ490+SUMPRODUCT(BK274:BS274, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BJ545)=SUM($11:$11)-1, BK490+SUMPRODUCT(BL274:BT274, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BK545)=SUM($11:$11)-1, BL490+SUMPRODUCT(BM274:BU274, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BL545)=SUM($11:$11)-1, BM490+SUMPRODUCT(BN274:BV274, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BM545)=SUM($11:$11)-1, BN490+SUMPRODUCT(BO274:BW274, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BN545)=SUM($11:$11)-1, BO490+SUMPRODUCT(BP274:BX274, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BO545)=SUM($11:$11)-1, BP490+SUMPRODUCT(BQ274:BY274, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BP545)=SUM($11:$11)-1, BQ490+SUMPRODUCT(BR274:BZ274, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BQ545)=SUM($11:$11)-1, BR490+SUMPRODUCT(BS274:CA274, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BR545)=SUM($11:$11)-1, BS490+SUMPRODUCT(BT274:CB274, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BS545)=SUM($11:$11)-1, BT490+SUMPRODUCT(BU274:CC274, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BT545)=SUM($11:$11)-1, BU490+SUMPRODUCT(BV274:CD274, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G546:G546)=SUM($11:$11)-1, H491+SUMPRODUCT(I275:Q275, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:H546)=SUM($11:$11)-1, I491+SUMPRODUCT(J275:R275, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:I546)=SUM($11:$11)-1, J491+SUMPRODUCT(K275:S275, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:J546)=SUM($11:$11)-1, K491+SUMPRODUCT(L275:T275, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:K546)=SUM($11:$11)-1, L491+SUMPRODUCT(M275:U275, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:L546)=SUM($11:$11)-1, M491+SUMPRODUCT(N275:V275, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:M546)=SUM($11:$11)-1, N491+SUMPRODUCT(O275:W275, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:N546)=SUM($11:$11)-1, O491+SUMPRODUCT(P275:X275, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:O546)=SUM($11:$11)-1, P491+SUMPRODUCT(Q275:Y275, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:P546)=SUM($11:$11)-1, Q491+SUMPRODUCT(R275:Z275, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:Q546)=SUM($11:$11)-1, R491+SUMPRODUCT(S275:AA275, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:R546)=SUM($11:$11)-1, S491+SUMPRODUCT(T275:AB275, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:S546)=SUM($11:$11)-1, T491+SUMPRODUCT(U275:AC275, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:T546)=SUM($11:$11)-1, U491+SUMPRODUCT(V275:AD275, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:U546)=SUM($11:$11)-1, V491+SUMPRODUCT(W275:AE275, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G546:V546)=SUM($11:$11)-1, W491+SUMPRODUCT(X275:AF275, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:W546)=SUM($11:$11)-1, X491+SUMPRODUCT(Y275:AG275, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:X546)=SUM($11:$11)-1, Y491+SUMPRODUCT(Z275:AH275, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:Y546)=SUM($11:$11)-1, Z491+SUMPRODUCT(AA275:AI275, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:Z546)=SUM($11:$11)-1, AA491+SUMPRODUCT(AB275:AJ275, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AA546)=SUM($11:$11)-1, AB491+SUMPRODUCT(AC275:AK275, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AB546)=SUM($11:$11)-1, AC491+SUMPRODUCT(AD275:AL275, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AC546)=SUM($11:$11)-1, AD491+SUMPRODUCT(AE275:AM275, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AD546)=SUM($11:$11)-1, AE491+SUMPRODUCT(AF275:AN275, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AE546)=SUM($11:$11)-1, AF491+SUMPRODUCT(AG275:AO275, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AF546)=SUM($11:$11)-1, AG491+SUMPRODUCT(AH275:AP275, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AG546)=SUM($11:$11)-1, AH491+SUMPRODUCT(AI275:AQ275, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AH546)=SUM($11:$11)-1, AI491+SUMPRODUCT(AJ275:AR275, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AI546)=SUM($11:$11)-1, AJ491+SUMPRODUCT(AK275:AS275, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AJ546)=SUM($11:$11)-1, AK491+SUMPRODUCT(AL275:AT275, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AK546)=SUM($11:$11)-1, AL491+SUMPRODUCT(AM275:AU275, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AL546)=SUM($11:$11)-1, AM491+SUMPRODUCT(AN275:AV275, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AM546)=SUM($11:$11)-1, AN491+SUMPRODUCT(AO275:AW275, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AN546)=SUM($11:$11)-1, AO491+SUMPRODUCT(AP275:AX275, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AO546)=SUM($11:$11)-1, AP491+SUMPRODUCT(AQ275:AY275, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AP546)=SUM($11:$11)-1, AQ491+SUMPRODUCT(AR275:AZ275, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AQ546)=SUM($11:$11)-1, AR491+SUMPRODUCT(AS275:BA275, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AR546)=SUM($11:$11)-1, AS491+SUMPRODUCT(AT275:BB275, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AS546)=SUM($11:$11)-1, AT491+SUMPRODUCT(AU275:BC275, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AT546)=SUM($11:$11)-1, AU491+SUMPRODUCT(AV275:BD275, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AU546)=SUM($11:$11)-1, AV491+SUMPRODUCT(AW275:BE275, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AV546)=SUM($11:$11)-1, AW491+SUMPRODUCT(AX275:BF275, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AW546)=SUM($11:$11)-1, AX491+SUMPRODUCT(AY275:BG275, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AX546)=SUM($11:$11)-1, AY491+SUMPRODUCT(AZ275:BH275, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AY546)=SUM($11:$11)-1, AZ491+SUMPRODUCT(BA275:BI275, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AZ546)=SUM($11:$11)-1, BA491+SUMPRODUCT(BB275:BJ275, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BA546)=SUM($11:$11)-1, BB491+SUMPRODUCT(BC275:BK275, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BB546)=SUM($11:$11)-1, BC491+SUMPRODUCT(BD275:BL275, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BC546)=SUM($11:$11)-1, BD491+SUMPRODUCT(BE275:BM275, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BD546)=SUM($11:$11)-1, BE491+SUMPRODUCT(BF275:BN275, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BE546)=SUM($11:$11)-1, BF491+SUMPRODUCT(BG275:BO275, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BF546)=SUM($11:$11)-1, BG491+SUMPRODUCT(BH275:BP275, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BG546)=SUM($11:$11)-1, BH491+SUMPRODUCT(BI275:BQ275, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BH546)=SUM($11:$11)-1, BI491+SUMPRODUCT(BJ275:BR275, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BI546)=SUM($11:$11)-1, BJ491+SUMPRODUCT(BK275:BS275, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BJ546)=SUM($11:$11)-1, BK491+SUMPRODUCT(BL275:BT275, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BK546)=SUM($11:$11)-1, BL491+SUMPRODUCT(BM275:BU275, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BL546)=SUM($11:$11)-1, BM491+SUMPRODUCT(BN275:BV275, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BM546)=SUM($11:$11)-1, BN491+SUMPRODUCT(BO275:BW275, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BN546)=SUM($11:$11)-1, BO491+SUMPRODUCT(BP275:BX275, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BO546)=SUM($11:$11)-1, BP491+SUMPRODUCT(BQ275:BY275, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BP546)=SUM($11:$11)-1, BQ491+SUMPRODUCT(BR275:BZ275, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BQ546)=SUM($11:$11)-1, BR491+SUMPRODUCT(BS275:CA275, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BR546)=SUM($11:$11)-1, BS491+SUMPRODUCT(BT275:CB275, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BS546)=SUM($11:$11)-1, BT491+SUMPRODUCT(BU275:CC275, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BT546)=SUM($11:$11)-1, BU491+SUMPRODUCT(BV275:CD275, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G547:G547)=SUM($11:$11)-1, H492+SUMPRODUCT(I276:Q276, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:H547)=SUM($11:$11)-1, I492+SUMPRODUCT(J276:R276, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:I547)=SUM($11:$11)-1, J492+SUMPRODUCT(K276:S276, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:J547)=SUM($11:$11)-1, K492+SUMPRODUCT(L276:T276, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:K547)=SUM($11:$11)-1, L492+SUMPRODUCT(M276:U276, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:L547)=SUM($11:$11)-1, M492+SUMPRODUCT(N276:V276, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:M547)=SUM($11:$11)-1, N492+SUMPRODUCT(O276:W276, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:N547)=SUM($11:$11)-1, O492+SUMPRODUCT(P276:X276, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:O547)=SUM($11:$11)-1, P492+SUMPRODUCT(Q276:Y276, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:P547)=SUM($11:$11)-1, Q492+SUMPRODUCT(R276:Z276, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:Q547)=SUM($11:$11)-1, R492+SUMPRODUCT(S276:AA276, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:R547)=SUM($11:$11)-1, S492+SUMPRODUCT(T276:AB276, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:S547)=SUM($11:$11)-1, T492+SUMPRODUCT(U276:AC276, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:T547)=SUM($11:$11)-1, U492+SUMPRODUCT(V276:AD276, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:U547)=SUM($11:$11)-1, V492+SUMPRODUCT(W276:AE276, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G547:V547)=SUM($11:$11)-1, W492+SUMPRODUCT(X276:AF276, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:W547)=SUM($11:$11)-1, X492+SUMPRODUCT(Y276:AG276, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:X547)=SUM($11:$11)-1, Y492+SUMPRODUCT(Z276:AH276, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:Y547)=SUM($11:$11)-1, Z492+SUMPRODUCT(AA276:AI276, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:Z547)=SUM($11:$11)-1, AA492+SUMPRODUCT(AB276:AJ276, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AA547)=SUM($11:$11)-1, AB492+SUMPRODUCT(AC276:AK276, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AB547)=SUM($11:$11)-1, AC492+SUMPRODUCT(AD276:AL276, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AC547)=SUM($11:$11)-1, AD492+SUMPRODUCT(AE276:AM276, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AD547)=SUM($11:$11)-1, AE492+SUMPRODUCT(AF276:AN276, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AE547)=SUM($11:$11)-1, AF492+SUMPRODUCT(AG276:AO276, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AF547)=SUM($11:$11)-1, AG492+SUMPRODUCT(AH276:AP276, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AG547)=SUM($11:$11)-1, AH492+SUMPRODUCT(AI276:AQ276, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AH547)=SUM($11:$11)-1, AI492+SUMPRODUCT(AJ276:AR276, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AI547)=SUM($11:$11)-1, AJ492+SUMPRODUCT(AK276:AS276, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AJ547)=SUM($11:$11)-1, AK492+SUMPRODUCT(AL276:AT276, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AK547)=SUM($11:$11)-1, AL492+SUMPRODUCT(AM276:AU276, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AL547)=SUM($11:$11)-1, AM492+SUMPRODUCT(AN276:AV276, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AM547)=SUM($11:$11)-1, AN492+SUMPRODUCT(AO276:AW276, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AN547)=SUM($11:$11)-1, AO492+SUMPRODUCT(AP276:AX276, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AO547)=SUM($11:$11)-1, AP492+SUMPRODUCT(AQ276:AY276, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AP547)=SUM($11:$11)-1, AQ492+SUMPRODUCT(AR276:AZ276, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AQ547)=SUM($11:$11)-1, AR492+SUMPRODUCT(AS276:BA276, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AR547)=SUM($11:$11)-1, AS492+SUMPRODUCT(AT276:BB276, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AS547)=SUM($11:$11)-1, AT492+SUMPRODUCT(AU276:BC276, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AT547)=SUM($11:$11)-1, AU492+SUMPRODUCT(AV276:BD276, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AU547)=SUM($11:$11)-1, AV492+SUMPRODUCT(AW276:BE276, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AV547)=SUM($11:$11)-1, AW492+SUMPRODUCT(AX276:BF276, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AW547)=SUM($11:$11)-1, AX492+SUMPRODUCT(AY276:BG276, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AX547)=SUM($11:$11)-1, AY492+SUMPRODUCT(AZ276:BH276, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AY547)=SUM($11:$11)-1, AZ492+SUMPRODUCT(BA276:BI276, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AZ547)=SUM($11:$11)-1, BA492+SUMPRODUCT(BB276:BJ276, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BA547)=SUM($11:$11)-1, BB492+SUMPRODUCT(BC276:BK276, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BB547)=SUM($11:$11)-1, BC492+SUMPRODUCT(BD276:BL276, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BC547)=SUM($11:$11)-1, BD492+SUMPRODUCT(BE276:BM276, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BD547)=SUM($11:$11)-1, BE492+SUMPRODUCT(BF276:BN276, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BE547)=SUM($11:$11)-1, BF492+SUMPRODUCT(BG276:BO276, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BF547)=SUM($11:$11)-1, BG492+SUMPRODUCT(BH276:BP276, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BG547)=SUM($11:$11)-1, BH492+SUMPRODUCT(BI276:BQ276, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BH547)=SUM($11:$11)-1, BI492+SUMPRODUCT(BJ276:BR276, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BI547)=SUM($11:$11)-1, BJ492+SUMPRODUCT(BK276:BS276, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BJ547)=SUM($11:$11)-1, BK492+SUMPRODUCT(BL276:BT276, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BK547)=SUM($11:$11)-1, BL492+SUMPRODUCT(BM276:BU276, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BL547)=SUM($11:$11)-1, BM492+SUMPRODUCT(BN276:BV276, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BM547)=SUM($11:$11)-1, BN492+SUMPRODUCT(BO276:BW276, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BN547)=SUM($11:$11)-1, BO492+SUMPRODUCT(BP276:BX276, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BO547)=SUM($11:$11)-1, BP492+SUMPRODUCT(BQ276:BY276, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BP547)=SUM($11:$11)-1, BQ492+SUMPRODUCT(BR276:BZ276, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BQ547)=SUM($11:$11)-1, BR492+SUMPRODUCT(BS276:CA276, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BR547)=SUM($11:$11)-1, BS492+SUMPRODUCT(BT276:CB276, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BS547)=SUM($11:$11)-1, BT492+SUMPRODUCT(BU276:CC276, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BT547)=SUM($11:$11)-1, BU492+SUMPRODUCT(BV276:CD276, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G548:G548)=SUM($11:$11)-1, H493+SUMPRODUCT(I277:Q277, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:H548)=SUM($11:$11)-1, I493+SUMPRODUCT(J277:R277, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:I548)=SUM($11:$11)-1, J493+SUMPRODUCT(K277:S277, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:J548)=SUM($11:$11)-1, K493+SUMPRODUCT(L277:T277, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:K548)=SUM($11:$11)-1, L493+SUMPRODUCT(M277:U277, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:L548)=SUM($11:$11)-1, M493+SUMPRODUCT(N277:V277, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:M548)=SUM($11:$11)-1, N493+SUMPRODUCT(O277:W277, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:N548)=SUM($11:$11)-1, O493+SUMPRODUCT(P277:X277, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:O548)=SUM($11:$11)-1, P493+SUMPRODUCT(Q277:Y277, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:P548)=SUM($11:$11)-1, Q493+SUMPRODUCT(R277:Z277, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:Q548)=SUM($11:$11)-1, R493+SUMPRODUCT(S277:AA277, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:R548)=SUM($11:$11)-1, S493+SUMPRODUCT(T277:AB277, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:S548)=SUM($11:$11)-1, T493+SUMPRODUCT(U277:AC277, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:T548)=SUM($11:$11)-1, U493+SUMPRODUCT(V277:AD277, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:U548)=SUM($11:$11)-1, V493+SUMPRODUCT(W277:AE277, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G548:V548)=SUM($11:$11)-1, W493+SUMPRODUCT(X277:AF277, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:W548)=SUM($11:$11)-1, X493+SUMPRODUCT(Y277:AG277, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:X548)=SUM($11:$11)-1, Y493+SUMPRODUCT(Z277:AH277, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:Y548)=SUM($11:$11)-1, Z493+SUMPRODUCT(AA277:AI277, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:Z548)=SUM($11:$11)-1, AA493+SUMPRODUCT(AB277:AJ277, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AA548)=SUM($11:$11)-1, AB493+SUMPRODUCT(AC277:AK277, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AB548)=SUM($11:$11)-1, AC493+SUMPRODUCT(AD277:AL277, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AC548)=SUM($11:$11)-1, AD493+SUMPRODUCT(AE277:AM277, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AD548)=SUM($11:$11)-1, AE493+SUMPRODUCT(AF277:AN277, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AE548)=SUM($11:$11)-1, AF493+SUMPRODUCT(AG277:AO277, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AF548)=SUM($11:$11)-1, AG493+SUMPRODUCT(AH277:AP277, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AG548)=SUM($11:$11)-1, AH493+SUMPRODUCT(AI277:AQ277, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AH548)=SUM($11:$11)-1, AI493+SUMPRODUCT(AJ277:AR277, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AI548)=SUM($11:$11)-1, AJ493+SUMPRODUCT(AK277:AS277, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AJ548)=SUM($11:$11)-1, AK493+SUMPRODUCT(AL277:AT277, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AK548)=SUM($11:$11)-1, AL493+SUMPRODUCT(AM277:AU277, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AL548)=SUM($11:$11)-1, AM493+SUMPRODUCT(AN277:AV277, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AM548)=SUM($11:$11)-1, AN493+SUMPRODUCT(AO277:AW277, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AN548)=SUM($11:$11)-1, AO493+SUMPRODUCT(AP277:AX277, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AO548)=SUM($11:$11)-1, AP493+SUMPRODUCT(AQ277:AY277, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AP548)=SUM($11:$11)-1, AQ493+SUMPRODUCT(AR277:AZ277, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AQ548)=SUM($11:$11)-1, AR493+SUMPRODUCT(AS277:BA277, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AR548)=SUM($11:$11)-1, AS493+SUMPRODUCT(AT277:BB277, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AS548)=SUM($11:$11)-1, AT493+SUMPRODUCT(AU277:BC277, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AT548)=SUM($11:$11)-1, AU493+SUMPRODUCT(AV277:BD277, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AU548)=SUM($11:$11)-1, AV493+SUMPRODUCT(AW277:BE277, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AV548)=SUM($11:$11)-1, AW493+SUMPRODUCT(AX277:BF277, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AW548)=SUM($11:$11)-1, AX493+SUMPRODUCT(AY277:BG277, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AX548)=SUM($11:$11)-1, AY493+SUMPRODUCT(AZ277:BH277, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AY548)=SUM($11:$11)-1, AZ493+SUMPRODUCT(BA277:BI277, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AZ548)=SUM($11:$11)-1, BA493+SUMPRODUCT(BB277:BJ277, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BA548)=SUM($11:$11)-1, BB493+SUMPRODUCT(BC277:BK277, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BB548)=SUM($11:$11)-1, BC493+SUMPRODUCT(BD277:BL277, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BC548)=SUM($11:$11)-1, BD493+SUMPRODUCT(BE277:BM277, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BD548)=SUM($11:$11)-1, BE493+SUMPRODUCT(BF277:BN277, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BE548)=SUM($11:$11)-1, BF493+SUMPRODUCT(BG277:BO277, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BF548)=SUM($11:$11)-1, BG493+SUMPRODUCT(BH277:BP277, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BG548)=SUM($11:$11)-1, BH493+SUMPRODUCT(BI277:BQ277, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BH548)=SUM($11:$11)-1, BI493+SUMPRODUCT(BJ277:BR277, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BI548)=SUM($11:$11)-1, BJ493+SUMPRODUCT(BK277:BS277, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BJ548)=SUM($11:$11)-1, BK493+SUMPRODUCT(BL277:BT277, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BK548)=SUM($11:$11)-1, BL493+SUMPRODUCT(BM277:BU277, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BL548)=SUM($11:$11)-1, BM493+SUMPRODUCT(BN277:BV277, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BM548)=SUM($11:$11)-1, BN493+SUMPRODUCT(BO277:BW277, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BN548)=SUM($11:$11)-1, BO493+SUMPRODUCT(BP277:BX277, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BO548)=SUM($11:$11)-1, BP493+SUMPRODUCT(BQ277:BY277, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BP548)=SUM($11:$11)-1, BQ493+SUMPRODUCT(BR277:BZ277, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BQ548)=SUM($11:$11)-1, BR493+SUMPRODUCT(BS277:CA277, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BR548)=SUM($11:$11)-1, BS493+SUMPRODUCT(BT277:CB277, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BS548)=SUM($11:$11)-1, BT493+SUMPRODUCT(BU277:CC277, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BT548)=SUM($11:$11)-1, BU493+SUMPRODUCT(BV277:CD277, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G549:G549)=SUM($11:$11)-1, H494+SUMPRODUCT(I278:Q278, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:H549)=SUM($11:$11)-1, I494+SUMPRODUCT(J278:R278, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:I549)=SUM($11:$11)-1, J494+SUMPRODUCT(K278:S278, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:J549)=SUM($11:$11)-1, K494+SUMPRODUCT(L278:T278, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:K549)=SUM($11:$11)-1, L494+SUMPRODUCT(M278:U278, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:L549)=SUM($11:$11)-1, M494+SUMPRODUCT(N278:V278, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:M549)=SUM($11:$11)-1, N494+SUMPRODUCT(O278:W278, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:N549)=SUM($11:$11)-1, O494+SUMPRODUCT(P278:X278, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:O549)=SUM($11:$11)-1, P494+SUMPRODUCT(Q278:Y278, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:P549)=SUM($11:$11)-1, Q494+SUMPRODUCT(R278:Z278, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:Q549)=SUM($11:$11)-1, R494+SUMPRODUCT(S278:AA278, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:R549)=SUM($11:$11)-1, S494+SUMPRODUCT(T278:AB278, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:S549)=SUM($11:$11)-1, T494+SUMPRODUCT(U278:AC278, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:T549)=SUM($11:$11)-1, U494+SUMPRODUCT(V278:AD278, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:U549)=SUM($11:$11)-1, V494+SUMPRODUCT(W278:AE278, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G549:V549)=SUM($11:$11)-1, W494+SUMPRODUCT(X278:AF278, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:W549)=SUM($11:$11)-1, X494+SUMPRODUCT(Y278:AG278, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:X549)=SUM($11:$11)-1, Y494+SUMPRODUCT(Z278:AH278, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:Y549)=SUM($11:$11)-1, Z494+SUMPRODUCT(AA278:AI278, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:Z549)=SUM($11:$11)-1, AA494+SUMPRODUCT(AB278:AJ278, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AA549)=SUM($11:$11)-1, AB494+SUMPRODUCT(AC278:AK278, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AB549)=SUM($11:$11)-1, AC494+SUMPRODUCT(AD278:AL278, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AC549)=SUM($11:$11)-1, AD494+SUMPRODUCT(AE278:AM278, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AD549)=SUM($11:$11)-1, AE494+SUMPRODUCT(AF278:AN278, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AE549)=SUM($11:$11)-1, AF494+SUMPRODUCT(AG278:AO278, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AF549)=SUM($11:$11)-1, AG494+SUMPRODUCT(AH278:AP278, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AG549)=SUM($11:$11)-1, AH494+SUMPRODUCT(AI278:AQ278, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AH549)=SUM($11:$11)-1, AI494+SUMPRODUCT(AJ278:AR278, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AI549)=SUM($11:$11)-1, AJ494+SUMPRODUCT(AK278:AS278, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AJ549)=SUM($11:$11)-1, AK494+SUMPRODUCT(AL278:AT278, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AK549)=SUM($11:$11)-1, AL494+SUMPRODUCT(AM278:AU278, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AL549)=SUM($11:$11)-1, AM494+SUMPRODUCT(AN278:AV278, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AM549)=SUM($11:$11)-1, AN494+SUMPRODUCT(AO278:AW278, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AN549)=SUM($11:$11)-1, AO494+SUMPRODUCT(AP278:AX278, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AO549)=SUM($11:$11)-1, AP494+SUMPRODUCT(AQ278:AY278, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AP549)=SUM($11:$11)-1, AQ494+SUMPRODUCT(AR278:AZ278, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AQ549)=SUM($11:$11)-1, AR494+SUMPRODUCT(AS278:BA278, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AR549)=SUM($11:$11)-1, AS494+SUMPRODUCT(AT278:BB278, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AS549)=SUM($11:$11)-1, AT494+SUMPRODUCT(AU278:BC278, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AT549)=SUM($11:$11)-1, AU494+SUMPRODUCT(AV278:BD278, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AU549)=SUM($11:$11)-1, AV494+SUMPRODUCT(AW278:BE278, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AV549)=SUM($11:$11)-1, AW494+SUMPRODUCT(AX278:BF278, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AW549)=SUM($11:$11)-1, AX494+SUMPRODUCT(AY278:BG278, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AX549)=SUM($11:$11)-1, AY494+SUMPRODUCT(AZ278:BH278, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AY549)=SUM($11:$11)-1, AZ494+SUMPRODUCT(BA278:BI278, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AZ549)=SUM($11:$11)-1, BA494+SUMPRODUCT(BB278:BJ278, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BA549)=SUM($11:$11)-1, BB494+SUMPRODUCT(BC278:BK278, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BB549)=SUM($11:$11)-1, BC494+SUMPRODUCT(BD278:BL278, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BC549)=SUM($11:$11)-1, BD494+SUMPRODUCT(BE278:BM278, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BD549)=SUM($11:$11)-1, BE494+SUMPRODUCT(BF278:BN278, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BE549)=SUM($11:$11)-1, BF494+SUMPRODUCT(BG278:BO278, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BF549)=SUM($11:$11)-1, BG494+SUMPRODUCT(BH278:BP278, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BG549)=SUM($11:$11)-1, BH494+SUMPRODUCT(BI278:BQ278, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BH549)=SUM($11:$11)-1, BI494+SUMPRODUCT(BJ278:BR278, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BI549)=SUM($11:$11)-1, BJ494+SUMPRODUCT(BK278:BS278, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BJ549)=SUM($11:$11)-1, BK494+SUMPRODUCT(BL278:BT278, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BK549)=SUM($11:$11)-1, BL494+SUMPRODUCT(BM278:BU278, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BL549)=SUM($11:$11)-1, BM494+SUMPRODUCT(BN278:BV278, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BM549)=SUM($11:$11)-1, BN494+SUMPRODUCT(BO278:BW278, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BN549)=SUM($11:$11)-1, BO494+SUMPRODUCT(BP278:BX278, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BO549)=SUM($11:$11)-1, BP494+SUMPRODUCT(BQ278:BY278, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BP549)=SUM($11:$11)-1, BQ494+SUMPRODUCT(BR278:BZ278, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BQ549)=SUM($11:$11)-1, BR494+SUMPRODUCT(BS278:CA278, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BR549)=SUM($11:$11)-1, BS494+SUMPRODUCT(BT278:CB278, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BS549)=SUM($11:$11)-1, BT494+SUMPRODUCT(BU278:CC278, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BT549)=SUM($11:$11)-1, BU494+SUMPRODUCT(BV278:CD278, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G550:G550)=SUM($11:$11)-1, H495+SUMPRODUCT(I279:Q279, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:H550)=SUM($11:$11)-1, I495+SUMPRODUCT(J279:R279, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:I550)=SUM($11:$11)-1, J495+SUMPRODUCT(K279:S279, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:J550)=SUM($11:$11)-1, K495+SUMPRODUCT(L279:T279, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:K550)=SUM($11:$11)-1, L495+SUMPRODUCT(M279:U279, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:L550)=SUM($11:$11)-1, M495+SUMPRODUCT(N279:V279, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:M550)=SUM($11:$11)-1, N495+SUMPRODUCT(O279:W279, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:N550)=SUM($11:$11)-1, O495+SUMPRODUCT(P279:X279, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:O550)=SUM($11:$11)-1, P495+SUMPRODUCT(Q279:Y279, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:P550)=SUM($11:$11)-1, Q495+SUMPRODUCT(R279:Z279, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:Q550)=SUM($11:$11)-1, R495+SUMPRODUCT(S279:AA279, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:R550)=SUM($11:$11)-1, S495+SUMPRODUCT(T279:AB279, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:S550)=SUM($11:$11)-1, T495+SUMPRODUCT(U279:AC279, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:T550)=SUM($11:$11)-1, U495+SUMPRODUCT(V279:AD279, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:U550)=SUM($11:$11)-1, V495+SUMPRODUCT(W279:AE279, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G550:V550)=SUM($11:$11)-1, W495+SUMPRODUCT(X279:AF279, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:W550)=SUM($11:$11)-1, X495+SUMPRODUCT(Y279:AG279, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:X550)=SUM($11:$11)-1, Y495+SUMPRODUCT(Z279:AH279, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:Y550)=SUM($11:$11)-1, Z495+SUMPRODUCT(AA279:AI279, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:Z550)=SUM($11:$11)-1, AA495+SUMPRODUCT(AB279:AJ279, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AA550)=SUM($11:$11)-1, AB495+SUMPRODUCT(AC279:AK279, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AB550)=SUM($11:$11)-1, AC495+SUMPRODUCT(AD279:AL279, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AC550)=SUM($11:$11)-1, AD495+SUMPRODUCT(AE279:AM279, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AD550)=SUM($11:$11)-1, AE495+SUMPRODUCT(AF279:AN279, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AE550)=SUM($11:$11)-1, AF495+SUMPRODUCT(AG279:AO279, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AF550)=SUM($11:$11)-1, AG495+SUMPRODUCT(AH279:AP279, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AG550)=SUM($11:$11)-1, AH495+SUMPRODUCT(AI279:AQ279, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AH550)=SUM($11:$11)-1, AI495+SUMPRODUCT(AJ279:AR279, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AI550)=SUM($11:$11)-1, AJ495+SUMPRODUCT(AK279:AS279, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AJ550)=SUM($11:$11)-1, AK495+SUMPRODUCT(AL279:AT279, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AK550)=SUM($11:$11)-1, AL495+SUMPRODUCT(AM279:AU279, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AL550)=SUM($11:$11)-1, AM495+SUMPRODUCT(AN279:AV279, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AM550)=SUM($11:$11)-1, AN495+SUMPRODUCT(AO279:AW279, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AN550)=SUM($11:$11)-1, AO495+SUMPRODUCT(AP279:AX279, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AO550)=SUM($11:$11)-1, AP495+SUMPRODUCT(AQ279:AY279, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AP550)=SUM($11:$11)-1, AQ495+SUMPRODUCT(AR279:AZ279, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AQ550)=SUM($11:$11)-1, AR495+SUMPRODUCT(AS279:BA279, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AR550)=SUM($11:$11)-1, AS495+SUMPRODUCT(AT279:BB279, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AS550)=SUM($11:$11)-1, AT495+SUMPRODUCT(AU279:BC279, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AT550)=SUM($11:$11)-1, AU495+SUMPRODUCT(AV279:BD279, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AU550)=SUM($11:$11)-1, AV495+SUMPRODUCT(AW279:BE279, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AV550)=SUM($11:$11)-1, AW495+SUMPRODUCT(AX279:BF279, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AW550)=SUM($11:$11)-1, AX495+SUMPRODUCT(AY279:BG279, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AX550)=SUM($11:$11)-1, AY495+SUMPRODUCT(AZ279:BH279, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AY550)=SUM($11:$11)-1, AZ495+SUMPRODUCT(BA279:BI279, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AZ550)=SUM($11:$11)-1, BA495+SUMPRODUCT(BB279:BJ279, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BA550)=SUM($11:$11)-1, BB495+SUMPRODUCT(BC279:BK279, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BB550)=SUM($11:$11)-1, BC495+SUMPRODUCT(BD279:BL279, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BC550)=SUM($11:$11)-1, BD495+SUMPRODUCT(BE279:BM279, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BD550)=SUM($11:$11)-1, BE495+SUMPRODUCT(BF279:BN279, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BE550)=SUM($11:$11)-1, BF495+SUMPRODUCT(BG279:BO279, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BF550)=SUM($11:$11)-1, BG495+SUMPRODUCT(BH279:BP279, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BG550)=SUM($11:$11)-1, BH495+SUMPRODUCT(BI279:BQ279, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BH550)=SUM($11:$11)-1, BI495+SUMPRODUCT(BJ279:BR279, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BI550)=SUM($11:$11)-1, BJ495+SUMPRODUCT(BK279:BS279, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BJ550)=SUM($11:$11)-1, BK495+SUMPRODUCT(BL279:BT279, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BK550)=SUM($11:$11)-1, BL495+SUMPRODUCT(BM279:BU279, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BL550)=SUM($11:$11)-1, BM495+SUMPRODUCT(BN279:BV279, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BM550)=SUM($11:$11)-1, BN495+SUMPRODUCT(BO279:BW279, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BN550)=SUM($11:$11)-1, BO495+SUMPRODUCT(BP279:BX279, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BO550)=SUM($11:$11)-1, BP495+SUMPRODUCT(BQ279:BY279, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BP550)=SUM($11:$11)-1, BQ495+SUMPRODUCT(BR279:BZ279, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BQ550)=SUM($11:$11)-1, BR495+SUMPRODUCT(BS279:CA279, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BR550)=SUM($11:$11)-1, BS495+SUMPRODUCT(BT279:CB279, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BS550)=SUM($11:$11)-1, BT495+SUMPRODUCT(BU279:CC279, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BT550)=SUM($11:$11)-1, BU495+SUMPRODUCT(BV279:CD279, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G551:G551)=SUM($11:$11)-1, H496+SUMPRODUCT(I280:Q280, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:H551)=SUM($11:$11)-1, I496+SUMPRODUCT(J280:R280, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:I551)=SUM($11:$11)-1, J496+SUMPRODUCT(K280:S280, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:J551)=SUM($11:$11)-1, K496+SUMPRODUCT(L280:T280, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:K551)=SUM($11:$11)-1, L496+SUMPRODUCT(M280:U280, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:L551)=SUM($11:$11)-1, M496+SUMPRODUCT(N280:V280, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:M551)=SUM($11:$11)-1, N496+SUMPRODUCT(O280:W280, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:N551)=SUM($11:$11)-1, O496+SUMPRODUCT(P280:X280, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:O551)=SUM($11:$11)-1, P496+SUMPRODUCT(Q280:Y280, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:P551)=SUM($11:$11)-1, Q496+SUMPRODUCT(R280:Z280, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:Q551)=SUM($11:$11)-1, R496+SUMPRODUCT(S280:AA280, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:R551)=SUM($11:$11)-1, S496+SUMPRODUCT(T280:AB280, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:S551)=SUM($11:$11)-1, T496+SUMPRODUCT(U280:AC280, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:T551)=SUM($11:$11)-1, U496+SUMPRODUCT(V280:AD280, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:U551)=SUM($11:$11)-1, V496+SUMPRODUCT(W280:AE280, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G551:V551)=SUM($11:$11)-1, W496+SUMPRODUCT(X280:AF280, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:W551)=SUM($11:$11)-1, X496+SUMPRODUCT(Y280:AG280, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:X551)=SUM($11:$11)-1, Y496+SUMPRODUCT(Z280:AH280, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:Y551)=SUM($11:$11)-1, Z496+SUMPRODUCT(AA280:AI280, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:Z551)=SUM($11:$11)-1, AA496+SUMPRODUCT(AB280:AJ280, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AA551)=SUM($11:$11)-1, AB496+SUMPRODUCT(AC280:AK280, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AB551)=SUM($11:$11)-1, AC496+SUMPRODUCT(AD280:AL280, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AC551)=SUM($11:$11)-1, AD496+SUMPRODUCT(AE280:AM280, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AD551)=SUM($11:$11)-1, AE496+SUMPRODUCT(AF280:AN280, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AE551)=SUM($11:$11)-1, AF496+SUMPRODUCT(AG280:AO280, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AF551)=SUM($11:$11)-1, AG496+SUMPRODUCT(AH280:AP280, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AG551)=SUM($11:$11)-1, AH496+SUMPRODUCT(AI280:AQ280, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AH551)=SUM($11:$11)-1, AI496+SUMPRODUCT(AJ280:AR280, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AI551)=SUM($11:$11)-1, AJ496+SUMPRODUCT(AK280:AS280, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AJ551)=SUM($11:$11)-1, AK496+SUMPRODUCT(AL280:AT280, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AK551)=SUM($11:$11)-1, AL496+SUMPRODUCT(AM280:AU280, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AL551)=SUM($11:$11)-1, AM496+SUMPRODUCT(AN280:AV280, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AM551)=SUM($11:$11)-1, AN496+SUMPRODUCT(AO280:AW280, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AN551)=SUM($11:$11)-1, AO496+SUMPRODUCT(AP280:AX280, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AO551)=SUM($11:$11)-1, AP496+SUMPRODUCT(AQ280:AY280, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AP551)=SUM($11:$11)-1, AQ496+SUMPRODUCT(AR280:AZ280, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AQ551)=SUM($11:$11)-1, AR496+SUMPRODUCT(AS280:BA280, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AR551)=SUM($11:$11)-1, AS496+SUMPRODUCT(AT280:BB280, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AS551)=SUM($11:$11)-1, AT496+SUMPRODUCT(AU280:BC280, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AT551)=SUM($11:$11)-1, AU496+SUMPRODUCT(AV280:BD280, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AU551)=SUM($11:$11)-1, AV496+SUMPRODUCT(AW280:BE280, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AV551)=SUM($11:$11)-1, AW496+SUMPRODUCT(AX280:BF280, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AW551)=SUM($11:$11)-1, AX496+SUMPRODUCT(AY280:BG280, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AX551)=SUM($11:$11)-1, AY496+SUMPRODUCT(AZ280:BH280, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AY551)=SUM($11:$11)-1, AZ496+SUMPRODUCT(BA280:BI280, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AZ551)=SUM($11:$11)-1, BA496+SUMPRODUCT(BB280:BJ280, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BA551)=SUM($11:$11)-1, BB496+SUMPRODUCT(BC280:BK280, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BB551)=SUM($11:$11)-1, BC496+SUMPRODUCT(BD280:BL280, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BC551)=SUM($11:$11)-1, BD496+SUMPRODUCT(BE280:BM280, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BD551)=SUM($11:$11)-1, BE496+SUMPRODUCT(BF280:BN280, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BE551)=SUM($11:$11)-1, BF496+SUMPRODUCT(BG280:BO280, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BF551)=SUM($11:$11)-1, BG496+SUMPRODUCT(BH280:BP280, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BG551)=SUM($11:$11)-1, BH496+SUMPRODUCT(BI280:BQ280, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BH551)=SUM($11:$11)-1, BI496+SUMPRODUCT(BJ280:BR280, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BI551)=SUM($11:$11)-1, BJ496+SUMPRODUCT(BK280:BS280, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BJ551)=SUM($11:$11)-1, BK496+SUMPRODUCT(BL280:BT280, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BK551)=SUM($11:$11)-1, BL496+SUMPRODUCT(BM280:BU280, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BL551)=SUM($11:$11)-1, BM496+SUMPRODUCT(BN280:BV280, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BM551)=SUM($11:$11)-1, BN496+SUMPRODUCT(BO280:BW280, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BN551)=SUM($11:$11)-1, BO496+SUMPRODUCT(BP280:BX280, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BO551)=SUM($11:$11)-1, BP496+SUMPRODUCT(BQ280:BY280, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BP551)=SUM($11:$11)-1, BQ496+SUMPRODUCT(BR280:BZ280, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BQ551)=SUM($11:$11)-1, BR496+SUMPRODUCT(BS280:CA280, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BR551)=SUM($11:$11)-1, BS496+SUMPRODUCT(BT280:CB280, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BS551)=SUM($11:$11)-1, BT496+SUMPRODUCT(BU280:CC280, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BT551)=SUM($11:$11)-1, BU496+SUMPRODUCT(BV280:CD280, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G552:G552)=SUM($11:$11)-1, H497+SUMPRODUCT(I281:Q281, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:H552)=SUM($11:$11)-1, I497+SUMPRODUCT(J281:R281, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:I552)=SUM($11:$11)-1, J497+SUMPRODUCT(K281:S281, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:J552)=SUM($11:$11)-1, K497+SUMPRODUCT(L281:T281, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:K552)=SUM($11:$11)-1, L497+SUMPRODUCT(M281:U281, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:L552)=SUM($11:$11)-1, M497+SUMPRODUCT(N281:V281, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:M552)=SUM($11:$11)-1, N497+SUMPRODUCT(O281:W281, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:N552)=SUM($11:$11)-1, O497+SUMPRODUCT(P281:X281, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:O552)=SUM($11:$11)-1, P497+SUMPRODUCT(Q281:Y281, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:P552)=SUM($11:$11)-1, Q497+SUMPRODUCT(R281:Z281, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:Q552)=SUM($11:$11)-1, R497+SUMPRODUCT(S281:AA281, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:R552)=SUM($11:$11)-1, S497+SUMPRODUCT(T281:AB281, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:S552)=SUM($11:$11)-1, T497+SUMPRODUCT(U281:AC281, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:T552)=SUM($11:$11)-1, U497+SUMPRODUCT(V281:AD281, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:U552)=SUM($11:$11)-1, V497+SUMPRODUCT(W281:AE281, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G552:V552)=SUM($11:$11)-1, W497+SUMPRODUCT(X281:AF281, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:W552)=SUM($11:$11)-1, X497+SUMPRODUCT(Y281:AG281, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:X552)=SUM($11:$11)-1, Y497+SUMPRODUCT(Z281:AH281, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:Y552)=SUM($11:$11)-1, Z497+SUMPRODUCT(AA281:AI281, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:Z552)=SUM($11:$11)-1, AA497+SUMPRODUCT(AB281:AJ281, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AA552)=SUM($11:$11)-1, AB497+SUMPRODUCT(AC281:AK281, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AB552)=SUM($11:$11)-1, AC497+SUMPRODUCT(AD281:AL281, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AC552)=SUM($11:$11)-1, AD497+SUMPRODUCT(AE281:AM281, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AD552)=SUM($11:$11)-1, AE497+SUMPRODUCT(AF281:AN281, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AE552)=SUM($11:$11)-1, AF497+SUMPRODUCT(AG281:AO281, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AF552)=SUM($11:$11)-1, AG497+SUMPRODUCT(AH281:AP281, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AG552)=SUM($11:$11)-1, AH497+SUMPRODUCT(AI281:AQ281, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AH552)=SUM($11:$11)-1, AI497+SUMPRODUCT(AJ281:AR281, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AI552)=SUM($11:$11)-1, AJ497+SUMPRODUCT(AK281:AS281, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AJ552)=SUM($11:$11)-1, AK497+SUMPRODUCT(AL281:AT281, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AK552)=SUM($11:$11)-1, AL497+SUMPRODUCT(AM281:AU281, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AL552)=SUM($11:$11)-1, AM497+SUMPRODUCT(AN281:AV281, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AM552)=SUM($11:$11)-1, AN497+SUMPRODUCT(AO281:AW281, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AN552)=SUM($11:$11)-1, AO497+SUMPRODUCT(AP281:AX281, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AO552)=SUM($11:$11)-1, AP497+SUMPRODUCT(AQ281:AY281, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AP552)=SUM($11:$11)-1, AQ497+SUMPRODUCT(AR281:AZ281, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AQ552)=SUM($11:$11)-1, AR497+SUMPRODUCT(AS281:BA281, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AR552)=SUM($11:$11)-1, AS497+SUMPRODUCT(AT281:BB281, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AS552)=SUM($11:$11)-1, AT497+SUMPRODUCT(AU281:BC281, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AT552)=SUM($11:$11)-1, AU497+SUMPRODUCT(AV281:BD281, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AU552)=SUM($11:$11)-1, AV497+SUMPRODUCT(AW281:BE281, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AV552)=SUM($11:$11)-1, AW497+SUMPRODUCT(AX281:BF281, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AW552)=SUM($11:$11)-1, AX497+SUMPRODUCT(AY281:BG281, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AX552)=SUM($11:$11)-1, AY497+SUMPRODUCT(AZ281:BH281, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AY552)=SUM($11:$11)-1, AZ497+SUMPRODUCT(BA281:BI281, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AZ552)=SUM($11:$11)-1, BA497+SUMPRODUCT(BB281:BJ281, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BA552)=SUM($11:$11)-1, BB497+SUMPRODUCT(BC281:BK281, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BB552)=SUM($11:$11)-1, BC497+SUMPRODUCT(BD281:BL281, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BC552)=SUM($11:$11)-1, BD497+SUMPRODUCT(BE281:BM281, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BD552)=SUM($11:$11)-1, BE497+SUMPRODUCT(BF281:BN281, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BE552)=SUM($11:$11)-1, BF497+SUMPRODUCT(BG281:BO281, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BF552)=SUM($11:$11)-1, BG497+SUMPRODUCT(BH281:BP281, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BG552)=SUM($11:$11)-1, BH497+SUMPRODUCT(BI281:BQ281, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BH552)=SUM($11:$11)-1, BI497+SUMPRODUCT(BJ281:BR281, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BI552)=SUM($11:$11)-1, BJ497+SUMPRODUCT(BK281:BS281, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BJ552)=SUM($11:$11)-1, BK497+SUMPRODUCT(BL281:BT281, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BK552)=SUM($11:$11)-1, BL497+SUMPRODUCT(BM281:BU281, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BL552)=SUM($11:$11)-1, BM497+SUMPRODUCT(BN281:BV281, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BM552)=SUM($11:$11)-1, BN497+SUMPRODUCT(BO281:BW281, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BN552)=SUM($11:$11)-1, BO497+SUMPRODUCT(BP281:BX281, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BO552)=SUM($11:$11)-1, BP497+SUMPRODUCT(BQ281:BY281, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BP552)=SUM($11:$11)-1, BQ497+SUMPRODUCT(BR281:BZ281, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BQ552)=SUM($11:$11)-1, BR497+SUMPRODUCT(BS281:CA281, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BR552)=SUM($11:$11)-1, BS497+SUMPRODUCT(BT281:CB281, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BS552)=SUM($11:$11)-1, BT497+SUMPRODUCT(BU281:CC281, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BT552)=SUM($11:$11)-1, BU497+SUMPRODUCT(BV281:CD281, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G553:G553)=SUM($11:$11)-1, H498+SUMPRODUCT(I282:Q282, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:H553)=SUM($11:$11)-1, I498+SUMPRODUCT(J282:R282, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:I553)=SUM($11:$11)-1, J498+SUMPRODUCT(K282:S282, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:J553)=SUM($11:$11)-1, K498+SUMPRODUCT(L282:T282, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:K553)=SUM($11:$11)-1, L498+SUMPRODUCT(M282:U282, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:L553)=SUM($11:$11)-1, M498+SUMPRODUCT(N282:V282, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:M553)=SUM($11:$11)-1, N498+SUMPRODUCT(O282:W282, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:N553)=SUM($11:$11)-1, O498+SUMPRODUCT(P282:X282, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:O553)=SUM($11:$11)-1, P498+SUMPRODUCT(Q282:Y282, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:P553)=SUM($11:$11)-1, Q498+SUMPRODUCT(R282:Z282, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:Q553)=SUM($11:$11)-1, R498+SUMPRODUCT(S282:AA282, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:R553)=SUM($11:$11)-1, S498+SUMPRODUCT(T282:AB282, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:S553)=SUM($11:$11)-1, T498+SUMPRODUCT(U282:AC282, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:T553)=SUM($11:$11)-1, U498+SUMPRODUCT(V282:AD282, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:U553)=SUM($11:$11)-1, V498+SUMPRODUCT(W282:AE282, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G553:V553)=SUM($11:$11)-1, W498+SUMPRODUCT(X282:AF282, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:W553)=SUM($11:$11)-1, X498+SUMPRODUCT(Y282:AG282, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:X553)=SUM($11:$11)-1, Y498+SUMPRODUCT(Z282:AH282, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:Y553)=SUM($11:$11)-1, Z498+SUMPRODUCT(AA282:AI282, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:Z553)=SUM($11:$11)-1, AA498+SUMPRODUCT(AB282:AJ282, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AA553)=SUM($11:$11)-1, AB498+SUMPRODUCT(AC282:AK282, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AB553)=SUM($11:$11)-1, AC498+SUMPRODUCT(AD282:AL282, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AC553)=SUM($11:$11)-1, AD498+SUMPRODUCT(AE282:AM282, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AD553)=SUM($11:$11)-1, AE498+SUMPRODUCT(AF282:AN282, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AE553)=SUM($11:$11)-1, AF498+SUMPRODUCT(AG282:AO282, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AF553)=SUM($11:$11)-1, AG498+SUMPRODUCT(AH282:AP282, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AG553)=SUM($11:$11)-1, AH498+SUMPRODUCT(AI282:AQ282, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AH553)=SUM($11:$11)-1, AI498+SUMPRODUCT(AJ282:AR282, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AI553)=SUM($11:$11)-1, AJ498+SUMPRODUCT(AK282:AS282, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AJ553)=SUM($11:$11)-1, AK498+SUMPRODUCT(AL282:AT282, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AK553)=SUM($11:$11)-1, AL498+SUMPRODUCT(AM282:AU282, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AL553)=SUM($11:$11)-1, AM498+SUMPRODUCT(AN282:AV282, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AM553)=SUM($11:$11)-1, AN498+SUMPRODUCT(AO282:AW282, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AN553)=SUM($11:$11)-1, AO498+SUMPRODUCT(AP282:AX282, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AO553)=SUM($11:$11)-1, AP498+SUMPRODUCT(AQ282:AY282, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AP553)=SUM($11:$11)-1, AQ498+SUMPRODUCT(AR282:AZ282, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AQ553)=SUM($11:$11)-1, AR498+SUMPRODUCT(AS282:BA282, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AR553)=SUM($11:$11)-1, AS498+SUMPRODUCT(AT282:BB282, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AS553)=SUM($11:$11)-1, AT498+SUMPRODUCT(AU282:BC282, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AT553)=SUM($11:$11)-1, AU498+SUMPRODUCT(AV282:BD282, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AU553)=SUM($11:$11)-1, AV498+SUMPRODUCT(AW282:BE282, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AV553)=SUM($11:$11)-1, AW498+SUMPRODUCT(AX282:BF282, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AW553)=SUM($11:$11)-1, AX498+SUMPRODUCT(AY282:BG282, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AX553)=SUM($11:$11)-1, AY498+SUMPRODUCT(AZ282:BH282, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AY553)=SUM($11:$11)-1, AZ498+SUMPRODUCT(BA282:BI282, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AZ553)=SUM($11:$11)-1, BA498+SUMPRODUCT(BB282:BJ282, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BA553)=SUM($11:$11)-1, BB498+SUMPRODUCT(BC282:BK282, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BB553)=SUM($11:$11)-1, BC498+SUMPRODUCT(BD282:BL282, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BC553)=SUM($11:$11)-1, BD498+SUMPRODUCT(BE282:BM282, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BD553)=SUM($11:$11)-1, BE498+SUMPRODUCT(BF282:BN282, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BE553)=SUM($11:$11)-1, BF498+SUMPRODUCT(BG282:BO282, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BF553)=SUM($11:$11)-1, BG498+SUMPRODUCT(BH282:BP282, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BG553)=SUM($11:$11)-1, BH498+SUMPRODUCT(BI282:BQ282, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BH553)=SUM($11:$11)-1, BI498+SUMPRODUCT(BJ282:BR282, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BI553)=SUM($11:$11)-1, BJ498+SUMPRODUCT(BK282:BS282, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BJ553)=SUM($11:$11)-1, BK498+SUMPRODUCT(BL282:BT282, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BK553)=SUM($11:$11)-1, BL498+SUMPRODUCT(BM282:BU282, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BL553)=SUM($11:$11)-1, BM498+SUMPRODUCT(BN282:BV282, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BM553)=SUM($11:$11)-1, BN498+SUMPRODUCT(BO282:BW282, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BN553)=SUM($11:$11)-1, BO498+SUMPRODUCT(BP282:BX282, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BO553)=SUM($11:$11)-1, BP498+SUMPRODUCT(BQ282:BY282, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BP553)=SUM($11:$11)-1, BQ498+SUMPRODUCT(BR282:BZ282, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BQ553)=SUM($11:$11)-1, BR498+SUMPRODUCT(BS282:CA282, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BR553)=SUM($11:$11)-1, BS498+SUMPRODUCT(BT282:CB282, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BS553)=SUM($11:$11)-1, BT498+SUMPRODUCT(BU282:CC282, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BT553)=SUM($11:$11)-1, BU498+SUMPRODUCT(BV282:CD282, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G554:G554)=SUM($11:$11)-1, H499+SUMPRODUCT(I283:Q283, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:H554)=SUM($11:$11)-1, I499+SUMPRODUCT(J283:R283, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:I554)=SUM($11:$11)-1, J499+SUMPRODUCT(K283:S283, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:J554)=SUM($11:$11)-1, K499+SUMPRODUCT(L283:T283, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:K554)=SUM($11:$11)-1, L499+SUMPRODUCT(M283:U283, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:L554)=SUM($11:$11)-1, M499+SUMPRODUCT(N283:V283, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:M554)=SUM($11:$11)-1, N499+SUMPRODUCT(O283:W283, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:N554)=SUM($11:$11)-1, O499+SUMPRODUCT(P283:X283, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:O554)=SUM($11:$11)-1, P499+SUMPRODUCT(Q283:Y283, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:P554)=SUM($11:$11)-1, Q499+SUMPRODUCT(R283:Z283, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:Q554)=SUM($11:$11)-1, R499+SUMPRODUCT(S283:AA283, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:R554)=SUM($11:$11)-1, S499+SUMPRODUCT(T283:AB283, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:S554)=SUM($11:$11)-1, T499+SUMPRODUCT(U283:AC283, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:T554)=SUM($11:$11)-1, U499+SUMPRODUCT(V283:AD283, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:U554)=SUM($11:$11)-1, V499+SUMPRODUCT(W283:AE283, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G554:V554)=SUM($11:$11)-1, W499+SUMPRODUCT(X283:AF283, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:W554)=SUM($11:$11)-1, X499+SUMPRODUCT(Y283:AG283, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:X554)=SUM($11:$11)-1, Y499+SUMPRODUCT(Z283:AH283, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:Y554)=SUM($11:$11)-1, Z499+SUMPRODUCT(AA283:AI283, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:Z554)=SUM($11:$11)-1, AA499+SUMPRODUCT(AB283:AJ283, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AA554)=SUM($11:$11)-1, AB499+SUMPRODUCT(AC283:AK283, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AB554)=SUM($11:$11)-1, AC499+SUMPRODUCT(AD283:AL283, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AC554)=SUM($11:$11)-1, AD499+SUMPRODUCT(AE283:AM283, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AD554)=SUM($11:$11)-1, AE499+SUMPRODUCT(AF283:AN283, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AE554)=SUM($11:$11)-1, AF499+SUMPRODUCT(AG283:AO283, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AF554)=SUM($11:$11)-1, AG499+SUMPRODUCT(AH283:AP283, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AG554)=SUM($11:$11)-1, AH499+SUMPRODUCT(AI283:AQ283, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AH554)=SUM($11:$11)-1, AI499+SUMPRODUCT(AJ283:AR283, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AI554)=SUM($11:$11)-1, AJ499+SUMPRODUCT(AK283:AS283, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AJ554)=SUM($11:$11)-1, AK499+SUMPRODUCT(AL283:AT283, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AK554)=SUM($11:$11)-1, AL499+SUMPRODUCT(AM283:AU283, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AL554)=SUM($11:$11)-1, AM499+SUMPRODUCT(AN283:AV283, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AM554)=SUM($11:$11)-1, AN499+SUMPRODUCT(AO283:AW283, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AN554)=SUM($11:$11)-1, AO499+SUMPRODUCT(AP283:AX283, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AO554)=SUM($11:$11)-1, AP499+SUMPRODUCT(AQ283:AY283, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AP554)=SUM($11:$11)-1, AQ499+SUMPRODUCT(AR283:AZ283, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AQ554)=SUM($11:$11)-1, AR499+SUMPRODUCT(AS283:BA283, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AR554)=SUM($11:$11)-1, AS499+SUMPRODUCT(AT283:BB283, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AS554)=SUM($11:$11)-1, AT499+SUMPRODUCT(AU283:BC283, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AT554)=SUM($11:$11)-1, AU499+SUMPRODUCT(AV283:BD283, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AU554)=SUM($11:$11)-1, AV499+SUMPRODUCT(AW283:BE283, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AV554)=SUM($11:$11)-1, AW499+SUMPRODUCT(AX283:BF283, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AW554)=SUM($11:$11)-1, AX499+SUMPRODUCT(AY283:BG283, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AX554)=SUM($11:$11)-1, AY499+SUMPRODUCT(AZ283:BH283, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AY554)=SUM($11:$11)-1, AZ499+SUMPRODUCT(BA283:BI283, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AZ554)=SUM($11:$11)-1, BA499+SUMPRODUCT(BB283:BJ283, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BA554)=SUM($11:$11)-1, BB499+SUMPRODUCT(BC283:BK283, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BB554)=SUM($11:$11)-1, BC499+SUMPRODUCT(BD283:BL283, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BC554)=SUM($11:$11)-1, BD499+SUMPRODUCT(BE283:BM283, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BD554)=SUM($11:$11)-1, BE499+SUMPRODUCT(BF283:BN283, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BE554)=SUM($11:$11)-1, BF499+SUMPRODUCT(BG283:BO283, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BF554)=SUM($11:$11)-1, BG499+SUMPRODUCT(BH283:BP283, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BG554)=SUM($11:$11)-1, BH499+SUMPRODUCT(BI283:BQ283, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BH554)=SUM($11:$11)-1, BI499+SUMPRODUCT(BJ283:BR283, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BI554)=SUM($11:$11)-1, BJ499+SUMPRODUCT(BK283:BS283, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BJ554)=SUM($11:$11)-1, BK499+SUMPRODUCT(BL283:BT283, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BK554)=SUM($11:$11)-1, BL499+SUMPRODUCT(BM283:BU283, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BL554)=SUM($11:$11)-1, BM499+SUMPRODUCT(BN283:BV283, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BM554)=SUM($11:$11)-1, BN499+SUMPRODUCT(BO283:BW283, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BN554)=SUM($11:$11)-1, BO499+SUMPRODUCT(BP283:BX283, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BO554)=SUM($11:$11)-1, BP499+SUMPRODUCT(BQ283:BY283, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BP554)=SUM($11:$11)-1, BQ499+SUMPRODUCT(BR283:BZ283, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BQ554)=SUM($11:$11)-1, BR499+SUMPRODUCT(BS283:CA283, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BR554)=SUM($11:$11)-1, BS499+SUMPRODUCT(BT283:CB283, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BS554)=SUM($11:$11)-1, BT499+SUMPRODUCT(BU283:CC283, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BT554)=SUM($11:$11)-1, BU499+SUMPRODUCT(BV283:CD283, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G555:G555)=SUM($11:$11)-1, H500+SUMPRODUCT(I284:Q284, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:H555)=SUM($11:$11)-1, I500+SUMPRODUCT(J284:R284, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:I555)=SUM($11:$11)-1, J500+SUMPRODUCT(K284:S284, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:J555)=SUM($11:$11)-1, K500+SUMPRODUCT(L284:T284, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:K555)=SUM($11:$11)-1, L500+SUMPRODUCT(M284:U284, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:L555)=SUM($11:$11)-1, M500+SUMPRODUCT(N284:V284, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:M555)=SUM($11:$11)-1, N500+SUMPRODUCT(O284:W284, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:N555)=SUM($11:$11)-1, O500+SUMPRODUCT(P284:X284, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:O555)=SUM($11:$11)-1, P500+SUMPRODUCT(Q284:Y284, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:P555)=SUM($11:$11)-1, Q500+SUMPRODUCT(R284:Z284, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:Q555)=SUM($11:$11)-1, R500+SUMPRODUCT(S284:AA284, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:R555)=SUM($11:$11)-1, S500+SUMPRODUCT(T284:AB284, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:S555)=SUM($11:$11)-1, T500+SUMPRODUCT(U284:AC284, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:T555)=SUM($11:$11)-1, U500+SUMPRODUCT(V284:AD284, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:U555)=SUM($11:$11)-1, V500+SUMPRODUCT(W284:AE284, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G555:V555)=SUM($11:$11)-1, W500+SUMPRODUCT(X284:AF284, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:W555)=SUM($11:$11)-1, X500+SUMPRODUCT(Y284:AG284, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:X555)=SUM($11:$11)-1, Y500+SUMPRODUCT(Z284:AH284, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:Y555)=SUM($11:$11)-1, Z500+SUMPRODUCT(AA284:AI284, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:Z555)=SUM($11:$11)-1, AA500+SUMPRODUCT(AB284:AJ284, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AA555)=SUM($11:$11)-1, AB500+SUMPRODUCT(AC284:AK284, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AB555)=SUM($11:$11)-1, AC500+SUMPRODUCT(AD284:AL284, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AC555)=SUM($11:$11)-1, AD500+SUMPRODUCT(AE284:AM284, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AD555)=SUM($11:$11)-1, AE500+SUMPRODUCT(AF284:AN284, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AE555)=SUM($11:$11)-1, AF500+SUMPRODUCT(AG284:AO284, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AF555)=SUM($11:$11)-1, AG500+SUMPRODUCT(AH284:AP284, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AG555)=SUM($11:$11)-1, AH500+SUMPRODUCT(AI284:AQ284, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AH555)=SUM($11:$11)-1, AI500+SUMPRODUCT(AJ284:AR284, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AI555)=SUM($11:$11)-1, AJ500+SUMPRODUCT(AK284:AS284, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AJ555)=SUM($11:$11)-1, AK500+SUMPRODUCT(AL284:AT284, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AK555)=SUM($11:$11)-1, AL500+SUMPRODUCT(AM284:AU284, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AL555)=SUM($11:$11)-1, AM500+SUMPRODUCT(AN284:AV284, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AM555)=SUM($11:$11)-1, AN500+SUMPRODUCT(AO284:AW284, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AN555)=SUM($11:$11)-1, AO500+SUMPRODUCT(AP284:AX284, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AO555)=SUM($11:$11)-1, AP500+SUMPRODUCT(AQ284:AY284, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AP555)=SUM($11:$11)-1, AQ500+SUMPRODUCT(AR284:AZ284, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AQ555)=SUM($11:$11)-1, AR500+SUMPRODUCT(AS284:BA284, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AR555)=SUM($11:$11)-1, AS500+SUMPRODUCT(AT284:BB284, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AS555)=SUM($11:$11)-1, AT500+SUMPRODUCT(AU284:BC284, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AT555)=SUM($11:$11)-1, AU500+SUMPRODUCT(AV284:BD284, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AU555)=SUM($11:$11)-1, AV500+SUMPRODUCT(AW284:BE284, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AV555)=SUM($11:$11)-1, AW500+SUMPRODUCT(AX284:BF284, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AW555)=SUM($11:$11)-1, AX500+SUMPRODUCT(AY284:BG284, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AX555)=SUM($11:$11)-1, AY500+SUMPRODUCT(AZ284:BH284, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AY555)=SUM($11:$11)-1, AZ500+SUMPRODUCT(BA284:BI284, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AZ555)=SUM($11:$11)-1, BA500+SUMPRODUCT(BB284:BJ284, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BA555)=SUM($11:$11)-1, BB500+SUMPRODUCT(BC284:BK284, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BB555)=SUM($11:$11)-1, BC500+SUMPRODUCT(BD284:BL284, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BC555)=SUM($11:$11)-1, BD500+SUMPRODUCT(BE284:BM284, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BD555)=SUM($11:$11)-1, BE500+SUMPRODUCT(BF284:BN284, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BE555)=SUM($11:$11)-1, BF500+SUMPRODUCT(BG284:BO284, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BF555)=SUM($11:$11)-1, BG500+SUMPRODUCT(BH284:BP284, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BG555)=SUM($11:$11)-1, BH500+SUMPRODUCT(BI284:BQ284, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BH555)=SUM($11:$11)-1, BI500+SUMPRODUCT(BJ284:BR284, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BI555)=SUM($11:$11)-1, BJ500+SUMPRODUCT(BK284:BS284, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BJ555)=SUM($11:$11)-1, BK500+SUMPRODUCT(BL284:BT284, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BK555)=SUM($11:$11)-1, BL500+SUMPRODUCT(BM284:BU284, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BL555)=SUM($11:$11)-1, BM500+SUMPRODUCT(BN284:BV284, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BM555)=SUM($11:$11)-1, BN500+SUMPRODUCT(BO284:BW284, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BN555)=SUM($11:$11)-1, BO500+SUMPRODUCT(BP284:BX284, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BO555)=SUM($11:$11)-1, BP500+SUMPRODUCT(BQ284:BY284, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BP555)=SUM($11:$11)-1, BQ500+SUMPRODUCT(BR284:BZ284, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BQ555)=SUM($11:$11)-1, BR500+SUMPRODUCT(BS284:CA284, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BR555)=SUM($11:$11)-1, BS500+SUMPRODUCT(BT284:CB284, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BS555)=SUM($11:$11)-1, BT500+SUMPRODUCT(BU284:CC284, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BT555)=SUM($11:$11)-1, BU500+SUMPRODUCT(BV284:CD284, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G556:G556)=SUM($11:$11)-1, H501+SUMPRODUCT(I285:Q285, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:H556)=SUM($11:$11)-1, I501+SUMPRODUCT(J285:R285, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:I556)=SUM($11:$11)-1, J501+SUMPRODUCT(K285:S285, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:J556)=SUM($11:$11)-1, K501+SUMPRODUCT(L285:T285, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:K556)=SUM($11:$11)-1, L501+SUMPRODUCT(M285:U285, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:L556)=SUM($11:$11)-1, M501+SUMPRODUCT(N285:V285, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:M556)=SUM($11:$11)-1, N501+SUMPRODUCT(O285:W285, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:N556)=SUM($11:$11)-1, O501+SUMPRODUCT(P285:X285, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:O556)=SUM($11:$11)-1, P501+SUMPRODUCT(Q285:Y285, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:P556)=SUM($11:$11)-1, Q501+SUMPRODUCT(R285:Z285, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:Q556)=SUM($11:$11)-1, R501+SUMPRODUCT(S285:AA285, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:R556)=SUM($11:$11)-1, S501+SUMPRODUCT(T285:AB285, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:S556)=SUM($11:$11)-1, T501+SUMPRODUCT(U285:AC285, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:T556)=SUM($11:$11)-1, U501+SUMPRODUCT(V285:AD285, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:U556)=SUM($11:$11)-1, V501+SUMPRODUCT(W285:AE285, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G556:V556)=SUM($11:$11)-1, W501+SUMPRODUCT(X285:AF285, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:W556)=SUM($11:$11)-1, X501+SUMPRODUCT(Y285:AG285, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:X556)=SUM($11:$11)-1, Y501+SUMPRODUCT(Z285:AH285, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:Y556)=SUM($11:$11)-1, Z501+SUMPRODUCT(AA285:AI285, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:Z556)=SUM($11:$11)-1, AA501+SUMPRODUCT(AB285:AJ285, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AA556)=SUM($11:$11)-1, AB501+SUMPRODUCT(AC285:AK285, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AB556)=SUM($11:$11)-1, AC501+SUMPRODUCT(AD285:AL285, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AC556)=SUM($11:$11)-1, AD501+SUMPRODUCT(AE285:AM285, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AD556)=SUM($11:$11)-1, AE501+SUMPRODUCT(AF285:AN285, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AE556)=SUM($11:$11)-1, AF501+SUMPRODUCT(AG285:AO285, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AF556)=SUM($11:$11)-1, AG501+SUMPRODUCT(AH285:AP285, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AG556)=SUM($11:$11)-1, AH501+SUMPRODUCT(AI285:AQ285, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AH556)=SUM($11:$11)-1, AI501+SUMPRODUCT(AJ285:AR285, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AI556)=SUM($11:$11)-1, AJ501+SUMPRODUCT(AK285:AS285, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AJ556)=SUM($11:$11)-1, AK501+SUMPRODUCT(AL285:AT285, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AK556)=SUM($11:$11)-1, AL501+SUMPRODUCT(AM285:AU285, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AL556)=SUM($11:$11)-1, AM501+SUMPRODUCT(AN285:AV285, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AM556)=SUM($11:$11)-1, AN501+SUMPRODUCT(AO285:AW285, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AN556)=SUM($11:$11)-1, AO501+SUMPRODUCT(AP285:AX285, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AO556)=SUM($11:$11)-1, AP501+SUMPRODUCT(AQ285:AY285, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AP556)=SUM($11:$11)-1, AQ501+SUMPRODUCT(AR285:AZ285, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AQ556)=SUM($11:$11)-1, AR501+SUMPRODUCT(AS285:BA285, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AR556)=SUM($11:$11)-1, AS501+SUMPRODUCT(AT285:BB285, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AS556)=SUM($11:$11)-1, AT501+SUMPRODUCT(AU285:BC285, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AT556)=SUM($11:$11)-1, AU501+SUMPRODUCT(AV285:BD285, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AU556)=SUM($11:$11)-1, AV501+SUMPRODUCT(AW285:BE285, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AV556)=SUM($11:$11)-1, AW501+SUMPRODUCT(AX285:BF285, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AW556)=SUM($11:$11)-1, AX501+SUMPRODUCT(AY285:BG285, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AX556)=SUM($11:$11)-1, AY501+SUMPRODUCT(AZ285:BH285, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AY556)=SUM($11:$11)-1, AZ501+SUMPRODUCT(BA285:BI285, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AZ556)=SUM($11:$11)-1, BA501+SUMPRODUCT(BB285:BJ285, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BA556)=SUM($11:$11)-1, BB501+SUMPRODUCT(BC285:BK285, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BB556)=SUM($11:$11)-1, BC501+SUMPRODUCT(BD285:BL285, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BC556)=SUM($11:$11)-1, BD501+SUMPRODUCT(BE285:BM285, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BD556)=SUM($11:$11)-1, BE501+SUMPRODUCT(BF285:BN285, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BE556)=SUM($11:$11)-1, BF501+SUMPRODUCT(BG285:BO285, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BF556)=SUM($11:$11)-1, BG501+SUMPRODUCT(BH285:BP285, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BG556)=SUM($11:$11)-1, BH501+SUMPRODUCT(BI285:BQ285, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BH556)=SUM($11:$11)-1, BI501+SUMPRODUCT(BJ285:BR285, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BI556)=SUM($11:$11)-1, BJ501+SUMPRODUCT(BK285:BS285, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BJ556)=SUM($11:$11)-1, BK501+SUMPRODUCT(BL285:BT285, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BK556)=SUM($11:$11)-1, BL501+SUMPRODUCT(BM285:BU285, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BL556)=SUM($11:$11)-1, BM501+SUMPRODUCT(BN285:BV285, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BM556)=SUM($11:$11)-1, BN501+SUMPRODUCT(BO285:BW285, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BN556)=SUM($11:$11)-1, BO501+SUMPRODUCT(BP285:BX285, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BO556)=SUM($11:$11)-1, BP501+SUMPRODUCT(BQ285:BY285, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BP556)=SUM($11:$11)-1, BQ501+SUMPRODUCT(BR285:BZ285, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BQ556)=SUM($11:$11)-1, BR501+SUMPRODUCT(BS285:CA285, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BR556)=SUM($11:$11)-1, BS501+SUMPRODUCT(BT285:CB285, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BS556)=SUM($11:$11)-1, BT501+SUMPRODUCT(BU285:CC285, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BT556)=SUM($11:$11)-1, BU501+SUMPRODUCT(BV285:CD285, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G557:G557)=SUM($11:$11)-1, H502+SUMPRODUCT(I286:Q286, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:H557)=SUM($11:$11)-1, I502+SUMPRODUCT(J286:R286, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:I557)=SUM($11:$11)-1, J502+SUMPRODUCT(K286:S286, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:J557)=SUM($11:$11)-1, K502+SUMPRODUCT(L286:T286, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:K557)=SUM($11:$11)-1, L502+SUMPRODUCT(M286:U286, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:L557)=SUM($11:$11)-1, M502+SUMPRODUCT(N286:V286, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:M557)=SUM($11:$11)-1, N502+SUMPRODUCT(O286:W286, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:N557)=SUM($11:$11)-1, O502+SUMPRODUCT(P286:X286, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:O557)=SUM($11:$11)-1, P502+SUMPRODUCT(Q286:Y286, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:P557)=SUM($11:$11)-1, Q502+SUMPRODUCT(R286:Z286, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:Q557)=SUM($11:$11)-1, R502+SUMPRODUCT(S286:AA286, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:R557)=SUM($11:$11)-1, S502+SUMPRODUCT(T286:AB286, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:S557)=SUM($11:$11)-1, T502+SUMPRODUCT(U286:AC286, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:T557)=SUM($11:$11)-1, U502+SUMPRODUCT(V286:AD286, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:U557)=SUM($11:$11)-1, V502+SUMPRODUCT(W286:AE286, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G557:V557)=SUM($11:$11)-1, W502+SUMPRODUCT(X286:AF286, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:W557)=SUM($11:$11)-1, X502+SUMPRODUCT(Y286:AG286, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:X557)=SUM($11:$11)-1, Y502+SUMPRODUCT(Z286:AH286, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:Y557)=SUM($11:$11)-1, Z502+SUMPRODUCT(AA286:AI286, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:Z557)=SUM($11:$11)-1, AA502+SUMPRODUCT(AB286:AJ286, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AA557)=SUM($11:$11)-1, AB502+SUMPRODUCT(AC286:AK286, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AB557)=SUM($11:$11)-1, AC502+SUMPRODUCT(AD286:AL286, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AC557)=SUM($11:$11)-1, AD502+SUMPRODUCT(AE286:AM286, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AD557)=SUM($11:$11)-1, AE502+SUMPRODUCT(AF286:AN286, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AE557)=SUM($11:$11)-1, AF502+SUMPRODUCT(AG286:AO286, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AF557)=SUM($11:$11)-1, AG502+SUMPRODUCT(AH286:AP286, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AG557)=SUM($11:$11)-1, AH502+SUMPRODUCT(AI286:AQ286, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AH557)=SUM($11:$11)-1, AI502+SUMPRODUCT(AJ286:AR286, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AI557)=SUM($11:$11)-1, AJ502+SUMPRODUCT(AK286:AS286, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AJ557)=SUM($11:$11)-1, AK502+SUMPRODUCT(AL286:AT286, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AK557)=SUM($11:$11)-1, AL502+SUMPRODUCT(AM286:AU286, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AL557)=SUM($11:$11)-1, AM502+SUMPRODUCT(AN286:AV286, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AM557)=SUM($11:$11)-1, AN502+SUMPRODUCT(AO286:AW286, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AN557)=SUM($11:$11)-1, AO502+SUMPRODUCT(AP286:AX286, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AO557)=SUM($11:$11)-1, AP502+SUMPRODUCT(AQ286:AY286, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AP557)=SUM($11:$11)-1, AQ502+SUMPRODUCT(AR286:AZ286, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AQ557)=SUM($11:$11)-1, AR502+SUMPRODUCT(AS286:BA286, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AR557)=SUM($11:$11)-1, AS502+SUMPRODUCT(AT286:BB286, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AS557)=SUM($11:$11)-1, AT502+SUMPRODUCT(AU286:BC286, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AT557)=SUM($11:$11)-1, AU502+SUMPRODUCT(AV286:BD286, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AU557)=SUM($11:$11)-1, AV502+SUMPRODUCT(AW286:BE286, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AV557)=SUM($11:$11)-1, AW502+SUMPRODUCT(AX286:BF286, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AW557)=SUM($11:$11)-1, AX502+SUMPRODUCT(AY286:BG286, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AX557)=SUM($11:$11)-1, AY502+SUMPRODUCT(AZ286:BH286, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AY557)=SUM($11:$11)-1, AZ502+SUMPRODUCT(BA286:BI286, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AZ557)=SUM($11:$11)-1, BA502+SUMPRODUCT(BB286:BJ286, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BA557)=SUM($11:$11)-1, BB502+SUMPRODUCT(BC286:BK286, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BB557)=SUM($11:$11)-1, BC502+SUMPRODUCT(BD286:BL286, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BC557)=SUM($11:$11)-1, BD502+SUMPRODUCT(BE286:BM286, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BD557)=SUM($11:$11)-1, BE502+SUMPRODUCT(BF286:BN286, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BE557)=SUM($11:$11)-1, BF502+SUMPRODUCT(BG286:BO286, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BF557)=SUM($11:$11)-1, BG502+SUMPRODUCT(BH286:BP286, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BG557)=SUM($11:$11)-1, BH502+SUMPRODUCT(BI286:BQ286, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BH557)=SUM($11:$11)-1, BI502+SUMPRODUCT(BJ286:BR286, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BI557)=SUM($11:$11)-1, BJ502+SUMPRODUCT(BK286:BS286, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BJ557)=SUM($11:$11)-1, BK502+SUMPRODUCT(BL286:BT286, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BK557)=SUM($11:$11)-1, BL502+SUMPRODUCT(BM286:BU286, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BL557)=SUM($11:$11)-1, BM502+SUMPRODUCT(BN286:BV286, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BM557)=SUM($11:$11)-1, BN502+SUMPRODUCT(BO286:BW286, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BN557)=SUM($11:$11)-1, BO502+SUMPRODUCT(BP286:BX286, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BO557)=SUM($11:$11)-1, BP502+SUMPRODUCT(BQ286:BY286, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BP557)=SUM($11:$11)-1, BQ502+SUMPRODUCT(BR286:BZ286, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BQ557)=SUM($11:$11)-1, BR502+SUMPRODUCT(BS286:CA286, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BR557)=SUM($11:$11)-1, BS502+SUMPRODUCT(BT286:CB286, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BS557)=SUM($11:$11)-1, BT502+SUMPRODUCT(BU286:CC286, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BT557)=SUM($11:$11)-1, BU502+SUMPRODUCT(BV286:CD286, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G558:G558)=SUM($11:$11)-1, H503+SUMPRODUCT(I287:Q287, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:H558)=SUM($11:$11)-1, I503+SUMPRODUCT(J287:R287, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:I558)=SUM($11:$11)-1, J503+SUMPRODUCT(K287:S287, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:J558)=SUM($11:$11)-1, K503+SUMPRODUCT(L287:T287, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:K558)=SUM($11:$11)-1, L503+SUMPRODUCT(M287:U287, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:L558)=SUM($11:$11)-1, M503+SUMPRODUCT(N287:V287, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:M558)=SUM($11:$11)-1, N503+SUMPRODUCT(O287:W287, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:N558)=SUM($11:$11)-1, O503+SUMPRODUCT(P287:X287, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:O558)=SUM($11:$11)-1, P503+SUMPRODUCT(Q287:Y287, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:P558)=SUM($11:$11)-1, Q503+SUMPRODUCT(R287:Z287, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:Q558)=SUM($11:$11)-1, R503+SUMPRODUCT(S287:AA287, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:R558)=SUM($11:$11)-1, S503+SUMPRODUCT(T287:AB287, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:S558)=SUM($11:$11)-1, T503+SUMPRODUCT(U287:AC287, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:T558)=SUM($11:$11)-1, U503+SUMPRODUCT(V287:AD287, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:U558)=SUM($11:$11)-1, V503+SUMPRODUCT(W287:AE287, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G558:V558)=SUM($11:$11)-1, W503+SUMPRODUCT(X287:AF287, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:W558)=SUM($11:$11)-1, X503+SUMPRODUCT(Y287:AG287, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:X558)=SUM($11:$11)-1, Y503+SUMPRODUCT(Z287:AH287, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:Y558)=SUM($11:$11)-1, Z503+SUMPRODUCT(AA287:AI287, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:Z558)=SUM($11:$11)-1, AA503+SUMPRODUCT(AB287:AJ287, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AA558)=SUM($11:$11)-1, AB503+SUMPRODUCT(AC287:AK287, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AB558)=SUM($11:$11)-1, AC503+SUMPRODUCT(AD287:AL287, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AC558)=SUM($11:$11)-1, AD503+SUMPRODUCT(AE287:AM287, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AD558)=SUM($11:$11)-1, AE503+SUMPRODUCT(AF287:AN287, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AE558)=SUM($11:$11)-1, AF503+SUMPRODUCT(AG287:AO287, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AF558)=SUM($11:$11)-1, AG503+SUMPRODUCT(AH287:AP287, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AG558)=SUM($11:$11)-1, AH503+SUMPRODUCT(AI287:AQ287, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AH558)=SUM($11:$11)-1, AI503+SUMPRODUCT(AJ287:AR287, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AI558)=SUM($11:$11)-1, AJ503+SUMPRODUCT(AK287:AS287, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AJ558)=SUM($11:$11)-1, AK503+SUMPRODUCT(AL287:AT287, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AK558)=SUM($11:$11)-1, AL503+SUMPRODUCT(AM287:AU287, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AL558)=SUM($11:$11)-1, AM503+SUMPRODUCT(AN287:AV287, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AM558)=SUM($11:$11)-1, AN503+SUMPRODUCT(AO287:AW287, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AN558)=SUM($11:$11)-1, AO503+SUMPRODUCT(AP287:AX287, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AO558)=SUM($11:$11)-1, AP503+SUMPRODUCT(AQ287:AY287, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AP558)=SUM($11:$11)-1, AQ503+SUMPRODUCT(AR287:AZ287, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AQ558)=SUM($11:$11)-1, AR503+SUMPRODUCT(AS287:BA287, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AR558)=SUM($11:$11)-1, AS503+SUMPRODUCT(AT287:BB287, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AS558)=SUM($11:$11)-1, AT503+SUMPRODUCT(AU287:BC287, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AT558)=SUM($11:$11)-1, AU503+SUMPRODUCT(AV287:BD287, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AU558)=SUM($11:$11)-1, AV503+SUMPRODUCT(AW287:BE287, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AV558)=SUM($11:$11)-1, AW503+SUMPRODUCT(AX287:BF287, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AW558)=SUM($11:$11)-1, AX503+SUMPRODUCT(AY287:BG287, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AX558)=SUM($11:$11)-1, AY503+SUMPRODUCT(AZ287:BH287, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AY558)=SUM($11:$11)-1, AZ503+SUMPRODUCT(BA287:BI287, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AZ558)=SUM($11:$11)-1, BA503+SUMPRODUCT(BB287:BJ287, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BA558)=SUM($11:$11)-1, BB503+SUMPRODUCT(BC287:BK287, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BB558)=SUM($11:$11)-1, BC503+SUMPRODUCT(BD287:BL287, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BC558)=SUM($11:$11)-1, BD503+SUMPRODUCT(BE287:BM287, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BD558)=SUM($11:$11)-1, BE503+SUMPRODUCT(BF287:BN287, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BE558)=SUM($11:$11)-1, BF503+SUMPRODUCT(BG287:BO287, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BF558)=SUM($11:$11)-1, BG503+SUMPRODUCT(BH287:BP287, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BG558)=SUM($11:$11)-1, BH503+SUMPRODUCT(BI287:BQ287, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BH558)=SUM($11:$11)-1, BI503+SUMPRODUCT(BJ287:BR287, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BI558)=SUM($11:$11)-1, BJ503+SUMPRODUCT(BK287:BS287, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BJ558)=SUM($11:$11)-1, BK503+SUMPRODUCT(BL287:BT287, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BK558)=SUM($11:$11)-1, BL503+SUMPRODUCT(BM287:BU287, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BL558)=SUM($11:$11)-1, BM503+SUMPRODUCT(BN287:BV287, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BM558)=SUM($11:$11)-1, BN503+SUMPRODUCT(BO287:BW287, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BN558)=SUM($11:$11)-1, BO503+SUMPRODUCT(BP287:BX287, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BO558)=SUM($11:$11)-1, BP503+SUMPRODUCT(BQ287:BY287, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BP558)=SUM($11:$11)-1, BQ503+SUMPRODUCT(BR287:BZ287, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BQ558)=SUM($11:$11)-1, BR503+SUMPRODUCT(BS287:CA287, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BR558)=SUM($11:$11)-1, BS503+SUMPRODUCT(BT287:CB287, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BS558)=SUM($11:$11)-1, BT503+SUMPRODUCT(BU287:CC287, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BT558)=SUM($11:$11)-1, BU503+SUMPRODUCT(BV287:CD287, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G559:G559)=SUM($11:$11)-1, H504+SUMPRODUCT(I288:Q288, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:H559)=SUM($11:$11)-1, I504+SUMPRODUCT(J288:R288, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:I559)=SUM($11:$11)-1, J504+SUMPRODUCT(K288:S288, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:J559)=SUM($11:$11)-1, K504+SUMPRODUCT(L288:T288, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:K559)=SUM($11:$11)-1, L504+SUMPRODUCT(M288:U288, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:L559)=SUM($11:$11)-1, M504+SUMPRODUCT(N288:V288, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:M559)=SUM($11:$11)-1, N504+SUMPRODUCT(O288:W288, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:N559)=SUM($11:$11)-1, O504+SUMPRODUCT(P288:X288, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:O559)=SUM($11:$11)-1, P504+SUMPRODUCT(Q288:Y288, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:P559)=SUM($11:$11)-1, Q504+SUMPRODUCT(R288:Z288, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:Q559)=SUM($11:$11)-1, R504+SUMPRODUCT(S288:AA288, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:R559)=SUM($11:$11)-1, S504+SUMPRODUCT(T288:AB288, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:S559)=SUM($11:$11)-1, T504+SUMPRODUCT(U288:AC288, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:T559)=SUM($11:$11)-1, U504+SUMPRODUCT(V288:AD288, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:U559)=SUM($11:$11)-1, V504+SUMPRODUCT(W288:AE288, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G559:V559)=SUM($11:$11)-1, W504+SUMPRODUCT(X288:AF288, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:W559)=SUM($11:$11)-1, X504+SUMPRODUCT(Y288:AG288, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:X559)=SUM($11:$11)-1, Y504+SUMPRODUCT(Z288:AH288, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:Y559)=SUM($11:$11)-1, Z504+SUMPRODUCT(AA288:AI288, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:Z559)=SUM($11:$11)-1, AA504+SUMPRODUCT(AB288:AJ288, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AA559)=SUM($11:$11)-1, AB504+SUMPRODUCT(AC288:AK288, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AB559)=SUM($11:$11)-1, AC504+SUMPRODUCT(AD288:AL288, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AC559)=SUM($11:$11)-1, AD504+SUMPRODUCT(AE288:AM288, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AD559)=SUM($11:$11)-1, AE504+SUMPRODUCT(AF288:AN288, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AE559)=SUM($11:$11)-1, AF504+SUMPRODUCT(AG288:AO288, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AF559)=SUM($11:$11)-1, AG504+SUMPRODUCT(AH288:AP288, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AG559)=SUM($11:$11)-1, AH504+SUMPRODUCT(AI288:AQ288, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AH559)=SUM($11:$11)-1, AI504+SUMPRODUCT(AJ288:AR288, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AI559)=SUM($11:$11)-1, AJ504+SUMPRODUCT(AK288:AS288, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AJ559)=SUM($11:$11)-1, AK504+SUMPRODUCT(AL288:AT288, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AK559)=SUM($11:$11)-1, AL504+SUMPRODUCT(AM288:AU288, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AL559)=SUM($11:$11)-1, AM504+SUMPRODUCT(AN288:AV288, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AM559)=SUM($11:$11)-1, AN504+SUMPRODUCT(AO288:AW288, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AN559)=SUM($11:$11)-1, AO504+SUMPRODUCT(AP288:AX288, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AO559)=SUM($11:$11)-1, AP504+SUMPRODUCT(AQ288:AY288, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AP559)=SUM($11:$11)-1, AQ504+SUMPRODUCT(AR288:AZ288, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AQ559)=SUM($11:$11)-1, AR504+SUMPRODUCT(AS288:BA288, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AR559)=SUM($11:$11)-1, AS504+SUMPRODUCT(AT288:BB288, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AS559)=SUM($11:$11)-1, AT504+SUMPRODUCT(AU288:BC288, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AT559)=SUM($11:$11)-1, AU504+SUMPRODUCT(AV288:BD288, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AU559)=SUM($11:$11)-1, AV504+SUMPRODUCT(AW288:BE288, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AV559)=SUM($11:$11)-1, AW504+SUMPRODUCT(AX288:BF288, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AW559)=SUM($11:$11)-1, AX504+SUMPRODUCT(AY288:BG288, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AX559)=SUM($11:$11)-1, AY504+SUMPRODUCT(AZ288:BH288, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AY559)=SUM($11:$11)-1, AZ504+SUMPRODUCT(BA288:BI288, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AZ559)=SUM($11:$11)-1, BA504+SUMPRODUCT(BB288:BJ288, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BA559)=SUM($11:$11)-1, BB504+SUMPRODUCT(BC288:BK288, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BB559)=SUM($11:$11)-1, BC504+SUMPRODUCT(BD288:BL288, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BC559)=SUM($11:$11)-1, BD504+SUMPRODUCT(BE288:BM288, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BD559)=SUM($11:$11)-1, BE504+SUMPRODUCT(BF288:BN288, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BE559)=SUM($11:$11)-1, BF504+SUMPRODUCT(BG288:BO288, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BF559)=SUM($11:$11)-1, BG504+SUMPRODUCT(BH288:BP288, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BG559)=SUM($11:$11)-1, BH504+SUMPRODUCT(BI288:BQ288, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BH559)=SUM($11:$11)-1, BI504+SUMPRODUCT(BJ288:BR288, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BI559)=SUM($11:$11)-1, BJ504+SUMPRODUCT(BK288:BS288, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BJ559)=SUM($11:$11)-1, BK504+SUMPRODUCT(BL288:BT288, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BK559)=SUM($11:$11)-1, BL504+SUMPRODUCT(BM288:BU288, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BL559)=SUM($11:$11)-1, BM504+SUMPRODUCT(BN288:BV288, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BM559)=SUM($11:$11)-1, BN504+SUMPRODUCT(BO288:BW288, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BN559)=SUM($11:$11)-1, BO504+SUMPRODUCT(BP288:BX288, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BO559)=SUM($11:$11)-1, BP504+SUMPRODUCT(BQ288:BY288, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BP559)=SUM($11:$11)-1, BQ504+SUMPRODUCT(BR288:BZ288, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BQ559)=SUM($11:$11)-1, BR504+SUMPRODUCT(BS288:CA288, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BR559)=SUM($11:$11)-1, BS504+SUMPRODUCT(BT288:CB288, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BS559)=SUM($11:$11)-1, BT504+SUMPRODUCT(BU288:CC288, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BT559)=SUM($11:$11)-1, BU504+SUMPRODUCT(BV288:CD288, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Equity raising costs",null,null,{"$f":"IF(COUNTA($G560:G560)=SUM($11:$11)-1, H505+SUMPRODUCT(I289:Q289, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:H560)=SUM($11:$11)-1, I505+SUMPRODUCT(J289:R289, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:I560)=SUM($11:$11)-1, J505+SUMPRODUCT(K289:S289, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:J560)=SUM($11:$11)-1, K505+SUMPRODUCT(L289:T289, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:K560)=SUM($11:$11)-1, L505+SUMPRODUCT(M289:U289, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:L560)=SUM($11:$11)-1, M505+SUMPRODUCT(N289:V289, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:M560)=SUM($11:$11)-1, N505+SUMPRODUCT(O289:W289, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:N560)=SUM($11:$11)-1, O505+SUMPRODUCT(P289:X289, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:O560)=SUM($11:$11)-1, P505+SUMPRODUCT(Q289:Y289, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:P560)=SUM($11:$11)-1, Q505+SUMPRODUCT(R289:Z289, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:Q560)=SUM($11:$11)-1, R505+SUMPRODUCT(S289:AA289, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:R560)=SUM($11:$11)-1, S505+SUMPRODUCT(T289:AB289, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:S560)=SUM($11:$11)-1, T505+SUMPRODUCT(U289:AC289, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:T560)=SUM($11:$11)-1, U505+SUMPRODUCT(V289:AD289, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:U560)=SUM($11:$11)-1, V505+SUMPRODUCT(W289:AE289, 1/W$15:AE$15)*V$15, \"\")","v":0},{"$f":"IF(COUNTA($G560:V560)=SUM($11:$11)-1, W505+SUMPRODUCT(X289:AF289, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:W560)=SUM($11:$11)-1, X505+SUMPRODUCT(Y289:AG289, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:X560)=SUM($11:$11)-1, Y505+SUMPRODUCT(Z289:AH289, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:Y560)=SUM($11:$11)-1, Z505+SUMPRODUCT(AA289:AI289, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:Z560)=SUM($11:$11)-1, AA505+SUMPRODUCT(AB289:AJ289, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AA560)=SUM($11:$11)-1, AB505+SUMPRODUCT(AC289:AK289, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AB560)=SUM($11:$11)-1, AC505+SUMPRODUCT(AD289:AL289, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AC560)=SUM($11:$11)-1, AD505+SUMPRODUCT(AE289:AM289, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AD560)=SUM($11:$11)-1, AE505+SUMPRODUCT(AF289:AN289, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AE560)=SUM($11:$11)-1, AF505+SUMPRODUCT(AG289:AO289, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AF560)=SUM($11:$11)-1, AG505+SUMPRODUCT(AH289:AP289, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AG560)=SUM($11:$11)-1, AH505+SUMPRODUCT(AI289:AQ289, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AH560)=SUM($11:$11)-1, AI505+SUMPRODUCT(AJ289:AR289, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AI560)=SUM($11:$11)-1, AJ505+SUMPRODUCT(AK289:AS289, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AJ560)=SUM($11:$11)-1, AK505+SUMPRODUCT(AL289:AT289, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AK560)=SUM($11:$11)-1, AL505+SUMPRODUCT(AM289:AU289, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AL560)=SUM($11:$11)-1, AM505+SUMPRODUCT(AN289:AV289, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AM560)=SUM($11:$11)-1, AN505+SUMPRODUCT(AO289:AW289, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AN560)=SUM($11:$11)-1, AO505+SUMPRODUCT(AP289:AX289, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AO560)=SUM($11:$11)-1, AP505+SUMPRODUCT(AQ289:AY289, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AP560)=SUM($11:$11)-1, AQ505+SUMPRODUCT(AR289:AZ289, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AQ560)=SUM($11:$11)-1, AR505+SUMPRODUCT(AS289:BA289, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AR560)=SUM($11:$11)-1, AS505+SUMPRODUCT(AT289:BB289, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AS560)=SUM($11:$11)-1, AT505+SUMPRODUCT(AU289:BC289, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AT560)=SUM($11:$11)-1, AU505+SUMPRODUCT(AV289:BD289, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AU560)=SUM($11:$11)-1, AV505+SUMPRODUCT(AW289:BE289, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AV560)=SUM($11:$11)-1, AW505+SUMPRODUCT(AX289:BF289, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AW560)=SUM($11:$11)-1, AX505+SUMPRODUCT(AY289:BG289, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AX560)=SUM($11:$11)-1, AY505+SUMPRODUCT(AZ289:BH289, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AY560)=SUM($11:$11)-1, AZ505+SUMPRODUCT(BA289:BI289, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AZ560)=SUM($11:$11)-1, BA505+SUMPRODUCT(BB289:BJ289, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BA560)=SUM($11:$11)-1, BB505+SUMPRODUCT(BC289:BK289, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BB560)=SUM($11:$11)-1, BC505+SUMPRODUCT(BD289:BL289, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BC560)=SUM($11:$11)-1, BD505+SUMPRODUCT(BE289:BM289, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BD560)=SUM($11:$11)-1, BE505+SUMPRODUCT(BF289:BN289, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BE560)=SUM($11:$11)-1, BF505+SUMPRODUCT(BG289:BO289, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BF560)=SUM($11:$11)-1, BG505+SUMPRODUCT(BH289:BP289, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BG560)=SUM($11:$11)-1, BH505+SUMPRODUCT(BI289:BQ289, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BH560)=SUM($11:$11)-1, BI505+SUMPRODUCT(BJ289:BR289, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BI560)=SUM($11:$11)-1, BJ505+SUMPRODUCT(BK289:BS289, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BJ560)=SUM($11:$11)-1, BK505+SUMPRODUCT(BL289:BT289, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BK560)=SUM($11:$11)-1, BL505+SUMPRODUCT(BM289:BU289, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BL560)=SUM($11:$11)-1, BM505+SUMPRODUCT(BN289:BV289, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BM560)=SUM($11:$11)-1, BN505+SUMPRODUCT(BO289:BW289, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BN560)=SUM($11:$11)-1, BO505+SUMPRODUCT(BP289:BX289, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BO560)=SUM($11:$11)-1, BP505+SUMPRODUCT(BQ289:BY289, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BP560)=SUM($11:$11)-1, BQ505+SUMPRODUCT(BR289:BZ289, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BQ560)=SUM($11:$11)-1, BR505+SUMPRODUCT(BS289:CA289, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BR560)=SUM($11:$11)-1, BS505+SUMPRODUCT(BT289:CB289, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BS560)=SUM($11:$11)-1, BT505+SUMPRODUCT(BU289:CC289, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BT560)=SUM($11:$11)-1, BU505+SUMPRODUCT(BV289:CD289, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H$511:H$560)","v":0},{"$f":"SUM(I$511:I$560)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,62.432875775943373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU$511:BU$560)","v":0}]

{"sheet":"TAB input","index":3,"n_rows":495,"n_cols":73,"rows_kept":281,"cut":true,"hidden":false,"merged":[[15,4,16,4]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,{"$f":"IF('RAB input'!$F$8=$F$8, 'RAB input'!$F$8, $F$8) & \" - TAB input - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"SA Power Networks - TAB input - Elec DNSP RFM - Depreciation tracking module - version 1"},null,null,null,null,"Input cells in blue"]
[]
[null,null,null,null,"Year",{"$f":"IF(LEN($H$9)>4, CONCATENATE(LEFT($H$9, 4)-2 & \"-\" & IF(AND(RIGHT($H$9, 2)<\"12\", RIGHT($H$9, 2)>\"01\"), \"0\", \"\") & IF(RIGHT($H$9, 2)=\"00\", \"98\", IF(RIGHT($H$9, 2)=\"01\", \"99\", RIGHT($H$9, 2)-2))), $H$9-2)","v":"2008-09"},{"$f":"IF(LEN(F4)>4,CONCATENATE(LEFT(F4,4)+1&\"-\"&IF(RIGHT(F4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(F4, 2)=\"99\", \"00\", RIGHT(F4,2)+1)),F4+1)","v":"2009-10"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2010-11"},"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74",{"$f":"IF(LEN(BS4)>4,CONCATENATE(LEFT(BS4,4)+1&\"-\"&IF(RIGHT(BS4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BS4, 2)=\"99\", \"00\", RIGHT(BS4,2)+1)),BS4+1)","v":"2074-75"},{"$f":"IF(LEN(BT4)>4,CONCATENATE(LEFT(BT4,4)+1&\"-\"&IF(RIGHT(BT4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BT4, 2)=\"99\", \"00\", RIGHT(BT4,2)+1)),BT4+1)","v":"2075-76"}]
[]
[null,null,null,"General information"]
[]
[null,null,null,null,"Business name",{"$f":"'RAB input'!$F$8","v":"SA Power Networks"}]
[null,null,null,null,"First regulatory year for tracking",null,null,{"$f":"'RAB input'!H9","v":"2010-11"},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:H$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:I$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:J$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:K$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:L$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:M$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:N$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:O$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:P$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Q$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:R$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:S$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:T$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:U$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:V$9), \"Input for next period\", \"\")","v":"Input for next period"},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:W$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:X$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Y$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Z$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AT$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AU$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AV$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AW$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AX$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AY$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AZ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BT$9), \"Input for next period\", \"\")","v":""}]
[null,null,null,null,"Regulatory period",null,null,{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(H$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(H$4, 'RAB input'!$4:$4, 0))), \"\")","v":"2010-15"},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(I$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(I$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(J$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(J$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(K$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(K$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(L$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(L$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(M$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(M$4, 'RAB input'!$4:$4, 0))), \"\")","v":"2015-20"},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(N$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(N$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(O$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(O$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(P$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(P$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(Q$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(Q$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(R$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(R$4, 'RAB input'!$4:$4, 0))), \"\")","v":"2020-25"},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(S$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(S$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(T$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(T$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(U$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(U$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(V$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(V$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(W$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(W$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(X$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(X$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(Y$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(Y$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(Z$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(Z$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AV$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AV$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AW$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AW$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AX$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AX$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AY$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AY$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AZ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AZ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""}]
[null,null,null,null,"Years in regulatory period",null,null,{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(H$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(H$4, 'RAB input'!$4:$4, 0))), \"\")","v":5},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(I$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(I$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(J$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(J$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(K$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(K$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(L$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(L$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(M$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(M$4, 'RAB input'!$4:$4, 0))), \"\")","v":5},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(N$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(N$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(O$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(O$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(P$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(P$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(Q$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(Q$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(R$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(R$4, 'RAB input'!$4:$4, 0))), \"\")","v":5},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(S$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(S$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(T$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(T$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(U$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(U$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(V$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(V$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(W$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(W$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(X$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(X$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(Y$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(Y$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(Z$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(Z$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AV$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AV$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AW$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AW$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AX$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AX$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AY$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AY$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AZ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AZ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(OR(G$446:G$495=\"DV\"), \"DV input required\", \"\")","v":""},{"$f":"IF(AND(OR(H$446:H$495=\"DV\"), H$13=\"\"), \"DV input required\", \"\")","v":""},{"$f":"IF(COUNTA($H$12:H$12)<SUM($11:$11), IF(AND(I$446:I$495=\"\"), IF(AND(H$13<>\"\", I$13=\"\"), \"DV input required\", H$12), IF(AND(OR(I$446:I$495=\"DV\"), I$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:I$12)<SUM($11:$11), IF(AND(J$446:J$495=\"\"), IF(AND(I$13<>\"\", J$13=\"\"), \"DV input required\", I$12), IF(AND(OR(J$446:J$495=\"DV\"), J$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:J$12)<SUM($11:$11), IF(AND(K$446:K$495=\"\"), IF(AND(J$13<>\"\", K$13=\"\"), \"DV input required\", J$12), IF(AND(OR(K$446:K$495=\"DV\"), K$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:K$12)<SUM($11:$11), IF(AND(L$446:L$495=\"\"), IF(AND(K$13<>\"\", L$13=\"\"), \"DV input required\", K$12), IF(AND(OR(L$446:L$495=\"DV\"), L$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:L$12)<SUM($11:$11), IF(AND(M$446:M$495=\"\"), IF(AND(L$13<>\"\", M$13=\"\"), \"DV input required\", L$12), IF(AND(OR(M$446:M$495=\"DV\"), M$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:M$12)<SUM($11:$11), IF(AND(N$446:N$495=\"\"), IF(AND(M$13<>\"\", N$13=\"\"), \"DV input required\", M$12), IF(AND(OR(N$446:N$495=\"DV\"), N$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:N$12)<SUM($11:$11), IF(AND(O$446:O$495=\"\"), IF(AND(N$13<>\"\", O$13=\"\"), \"DV input required\", N$12), IF(AND(OR(O$446:O$495=\"DV\"), O$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:O$12)<SUM($11:$11), IF(AND(P$446:P$495=\"\"), IF(AND(O$13<>\"\", P$13=\"\"), \"DV input required\", O$12), IF(AND(OR(P$446:P$495=\"DV\"), P$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:P$12)<SUM($11:$11), IF(AND(Q$446:Q$495=\"\"), IF(AND(P$13<>\"\", Q$13=\"\"), \"DV input required\", P$12), IF(AND(OR(Q$446:Q$495=\"DV\"), Q$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:Q$12)<SUM($11:$11), IF(AND(R$446:R$495=\"\"), IF(AND(Q$13<>\"\", R$13=\"\"), \"DV input required\", Q$12), IF(AND(OR(R$446:R$495=\"DV\"), R$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:R$12)<SUM($11:$11), IF(AND(S$446:S$495=\"\"), IF(AND(R$13<>\"\", S$13=\"\"), \"DV input required\", R$12), IF(AND(OR(S$446:S$495=\"DV\"), S$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:S$12)<SUM($11:$11), IF(AND(T$446:T$495=\"\"), IF(AND(S$13<>\"\", T$13=\"\"), \"DV input required\", S$12), IF(AND(OR(T$446:T$495=\"DV\"), T$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:T$12)<SUM($11:$11), IF(AND(U$446:U$495=\"\"), IF(AND(T$13<>\"\", U$13=\"\"), \"DV input required\", T$12), IF(AND(OR(U$446:U$495=\"DV\"), U$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:U$12)<SUM($11:$11), IF(AND(V$446:V$495=\"\"), IF(AND(U$13<>\"\", V$13=\"\"), \"DV input required\", U$12), IF(AND(OR(V$446:V$495=\"DV\"), V$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:V$12)<SUM($11:$11), IF(AND(W$446:W$495=\"\"), IF(AND(V$13<>\"\", W$13=\"\"), \"DV input required\", V$12), IF(AND(OR(W$446:W$495=\"DV\"), W$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:W$12)<SUM($11:$11), IF(AND(X$446:X$495=\"\"), IF(AND(W$13<>\"\", X$13=\"\"), \"DV input required\", W$12), IF(AND(OR(X$446:X$495=\"DV\"), X$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:X$12)<SUM($11:$11), IF(AND(Y$446:Y$495=\"\"), IF(AND(X$13<>\"\", Y$13=\"\"), \"DV input required\", X$12), IF(AND(OR(Y$446:Y$495=\"DV\"), Y$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:Y$12)<SUM($11:$11), IF(AND(Z$446:Z$495=\"\"), IF(AND(Y$13<>\"\", Z$13=\"\"), \"DV input required\", Y$12), IF(AND(OR(Z$446:Z$495=\"DV\"), Z$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:Z$12)<SUM($11:$11), IF(AND(AA$446:AA$495=\"\"), IF(AND(Z$13<>\"\", AA$13=\"\"), \"DV input required\", Z$12), IF(AND(OR(AA$446:AA$495=\"DV\"), AA$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AA$12)<SUM($11:$11), IF(AND(AB$446:AB$495=\"\"), IF(AND(AA$13<>\"\", AB$13=\"\"), \"DV input required\", AA$12), IF(AND(OR(AB$446:AB$495=\"DV\"), AB$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AB$12)<SUM($11:$11), IF(AND(AC$446:AC$495=\"\"), IF(AND(AB$13<>\"\", AC$13=\"\"), \"DV input required\", AB$12), IF(AND(OR(AC$446:AC$495=\"DV\"), AC$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AC$12)<SUM($11:$11), IF(AND(AD$446:AD$495=\"\"), IF(AND(AC$13<>\"\", AD$13=\"\"), \"DV input required\", AC$12), IF(AND(OR(AD$446:AD$495=\"DV\"), AD$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AD$12)<SUM($11:$11), IF(AND(AE$446:AE$495=\"\"), IF(AND(AD$13<>\"\", AE$13=\"\"), \"DV input required\", AD$12), IF(AND(OR(AE$446:AE$495=\"DV\"), AE$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AE$12)<SUM($11:$11), IF(AND(AF$446:AF$495=\"\"), IF(AND(AE$13<>\"\", AF$13=\"\"), \"DV input required\", AE$12), IF(AND(OR(AF$446:AF$495=\"DV\"), AF$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AF$12)<SUM($11:$11), IF(AND(AG$446:AG$495=\"\"), IF(AND(AF$13<>\"\", AG$13=\"\"), \"DV input required\", AF$12), IF(AND(OR(AG$446:AG$495=\"DV\"), AG$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AG$12)<SUM($11:$11), IF(AND(AH$446:AH$495=\"\"), IF(AND(AG$13<>\"\", AH$13=\"\"), \"DV input required\", AG$12), IF(AND(OR(AH$446:AH$495=\"DV\"), AH$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AH$12)<SUM($11:$11), IF(AND(AI$446:AI$495=\"\"), IF(AND(AH$13<>\"\", AI$13=\"\"), \"DV input required\", AH$12), IF(AND(OR(AI$446:AI$495=\"DV\"), AI$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AI$12)<SUM($11:$11), IF(AND(AJ$446:AJ$495=\"\"), IF(AND(AI$13<>\"\", AJ$13=\"\"), \"DV input required\", AI$12), IF(AND(OR(AJ$446:AJ$495=\"DV\"), AJ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AJ$12)<SUM($11:$11), IF(AND(AK$446:AK$495=\"\"), IF(AND(AJ$13<>\"\", AK$13=\"\"), \"DV input required\", AJ$12), IF(AND(OR(AK$446:AK$495=\"DV\"), AK$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AK$12)<SUM($11:$11), IF(AND(AL$446:AL$495=\"\"), IF(AND(AK$13<>\"\", AL$13=\"\"), \"DV input required\", AK$12), IF(AND(OR(AL$446:AL$495=\"DV\"), AL$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AL$12)<SUM($11:$11), IF(AND(AM$446:AM$495=\"\"), IF(AND(AL$13<>\"\", AM$13=\"\"), \"DV input required\", AL$12), IF(AND(OR(AM$446:AM$495=\"DV\"), AM$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AM$12)<SUM($11:$11), IF(AND(AN$446:AN$495=\"\"), IF(AND(AM$13<>\"\", AN$13=\"\"), \"DV input required\", AM$12), IF(AND(OR(AN$446:AN$495=\"DV\"), AN$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AN$12)<SUM($11:$11), IF(AND(AO$446:AO$495=\"\"), IF(AND(AN$13<>\"\", AO$13=\"\"), \"DV input required\", AN$12), IF(AND(OR(AO$446:AO$495=\"DV\"), AO$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AO$12)<SUM($11:$11), IF(AND(AP$446:AP$495=\"\"), IF(AND(AO$13<>\"\", AP$13=\"\"), \"DV input required\", AO$12), IF(AND(OR(AP$446:AP$495=\"DV\"), AP$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AP$12)<SUM($11:$11), IF(AND(AQ$446:AQ$495=\"\"), IF(AND(AP$13<>\"\", AQ$13=\"\"), \"DV input required\", AP$12), IF(AND(OR(AQ$446:AQ$495=\"DV\"), AQ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AQ$12)<SUM($11:$11), IF(AND(AR$446:AR$495=\"\"), IF(AND(AQ$13<>\"\", AR$13=\"\"), \"DV input required\", AQ$12), IF(AND(OR(AR$446:AR$495=\"DV\"), AR$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AR$12)<SUM($11:$11), IF(AND(AS$446:AS$495=\"\"), IF(AND(AR$13<>\"\", AS$13=\"\"), \"DV input required\", AR$12), IF(AND(OR(AS$446:AS$495=\"DV\"), AS$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AS$12)<SUM($11:$11), IF(AND(AT$446:AT$495=\"\"), IF(AND(AS$13<>\"\", AT$13=\"\"), \"DV input required\", AS$12), IF(AND(OR(AT$446:AT$495=\"DV\"), AT$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AT$12)<SUM($11:$11), IF(AND(AU$446:AU$495=\"\"), IF(AND(AT$13<>\"\", AU$13=\"\"), \"DV input required\", AT$12), IF(AND(OR(AU$446:AU$495=\"DV\"), AU$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AU$12)<SUM($11:$11), IF(AND(AV$446:AV$495=\"\"), IF(AND(AU$13<>\"\", AV$13=\"\"), \"DV input required\", AU$12), IF(AND(OR(AV$446:AV$495=\"DV\"), AV$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AV$12)<SUM($11:$11), IF(AND(AW$446:AW$495=\"\"), IF(AND(AV$13<>\"\", AW$13=\"\"), \"DV input required\", AV$12), IF(AND(OR(AW$446:AW$495=\"DV\"), AW$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AW$12)<SUM($11:$11), IF(AND(AX$446:AX$495=\"\"), IF(AND(AW$13<>\"\", AX$13=\"\"), \"DV input required\", AW$12), IF(AND(OR(AX$446:AX$495=\"DV\"), AX$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AX$12)<SUM($11:$11), IF(AND(AY$446:AY$495=\"\"), IF(AND(AX$13<>\"\", AY$13=\"\"), \"DV input required\", AX$12), IF(AND(OR(AY$446:AY$495=\"DV\"), AY$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AY$12)<SUM($11:$11), IF(AND(AZ$446:AZ$495=\"\"), IF(AND(AY$13<>\"\", AZ$13=\"\"), \"DV input required\", AY$12), IF(AND(OR(AZ$446:AZ$495=\"DV\"), AZ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AZ$12)<SUM($11:$11), IF(AND(BA$446:BA$495=\"\"), IF(AND(AZ$13<>\"\", BA$13=\"\"), \"DV input required\", AZ$12), IF(AND(OR(BA$446:BA$495=\"DV\"), BA$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BA$12)<SUM($11:$11), IF(AND(BB$446:BB$495=\"\"), IF(AND(BA$13<>\"\", BB$13=\"\"), \"DV input required\", BA$12), IF(AND(OR(BB$446:BB$495=\"DV\"), BB$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BB$12)<SUM($11:$11), IF(AND(BC$446:BC$495=\"\"), IF(AND(BB$13<>\"\", BC$13=\"\"), \"DV input required\", BB$12), IF(AND(OR(BC$446:BC$495=\"DV\"), BC$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BC$12)<SUM($11:$11), IF(AND(BD$446:BD$495=\"\"), IF(AND(BC$13<>\"\", BD$13=\"\"), \"DV input required\", BC$12), IF(AND(OR(BD$446:BD$495=\"DV\"), BD$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BD$12)<SUM($11:$11), IF(AND(BE$446:BE$495=\"\"), IF(AND(BD$13<>\"\", BE$13=\"\"), \"DV input required\", BD$12), IF(AND(OR(BE$446:BE$495=\"DV\"), BE$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BE$12)<SUM($11:$11), IF(AND(BF$446:BF$495=\"\"), IF(AND(BE$13<>\"\", BF$13=\"\"), \"DV input required\", BE$12), IF(AND(OR(BF$446:BF$495=\"DV\"), BF$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BF$12)<SUM($11:$11), IF(AND(BG$446:BG$495=\"\"), IF(AND(BF$13<>\"\", BG$13=\"\"), \"DV input required\", BF$12), IF(AND(OR(BG$446:BG$495=\"DV\"), BG$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BG$12)<SUM($11:$11), IF(AND(BH$446:BH$495=\"\"), IF(AND(BG$13<>\"\", BH$13=\"\"), \"DV input required\", BG$12), IF(AND(OR(BH$446:BH$495=\"DV\"), BH$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BH$12)<SUM($11:$11), IF(AND(BI$446:BI$495=\"\"), IF(AND(BH$13<>\"\", BI$13=\"\"), \"DV input required\", BH$12), IF(AND(OR(BI$446:BI$495=\"DV\"), BI$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BI$12)<SUM($11:$11), IF(AND(BJ$446:BJ$495=\"\"), IF(AND(BI$13<>\"\", BJ$13=\"\"), \"DV input required\", BI$12), IF(AND(OR(BJ$446:BJ$495=\"DV\"), BJ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BJ$12)<SUM($11:$11), IF(AND(BK$446:BK$495=\"\"), IF(AND(BJ$13<>\"\", BK$13=\"\"), \"DV input required\", BJ$12), IF(AND(OR(BK$446:BK$495=\"DV\"), BK$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BK$12)<SUM($11:$11), IF(AND(BL$446:BL$495=\"\"), IF(AND(BK$13<>\"\", BL$13=\"\"), \"DV input required\", BK$12), IF(AND(OR(BL$446:BL$495=\"DV\"), BL$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BL$12)<SUM($11:$11), IF(AND(BM$446:BM$495=\"\"), IF(AND(BL$13<>\"\", BM$13=\"\"), \"DV input required\", BL$12), IF(AND(OR(BM$446:BM$495=\"DV\"), BM$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BM$12)<SUM($11:$11), IF(AND(BN$446:BN$495=\"\"), IF(AND(BM$13<>\"\", BN$13=\"\"), \"DV input required\", BM$12), IF(AND(OR(BN$446:BN$495=\"DV\"), BN$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BN$12)<SUM($11:$11), IF(AND(BO$446:BO$495=\"\"), IF(AND(BN$13<>\"\", BO$13=\"\"), \"DV input required\", BN$12), IF(AND(OR(BO$446:BO$495=\"DV\"), BO$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BO$12)<SUM($11:$11), IF(AND(BP$446:BP$495=\"\"), IF(AND(BO$13<>\"\", BP$13=\"\"), \"DV input required\", BO$12), IF(AND(OR(BP$446:BP$495=\"DV\"), BP$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BP$12)<SUM($11:$11), IF(AND(BQ$446:BQ$495=\"\"), IF(AND(BP$13<>\"\", BQ$13=\"\"), \"DV input required\", BP$12), IF(AND(OR(BQ$446:BQ$495=\"DV\"), BQ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BQ$12)<SUM($11:$11), IF(AND(BR$446:BR$495=\"\"), IF(AND(BQ$13<>\"\", BR$13=\"\"), \"DV input required\", BQ$12), IF(AND(OR(BR$446:BR$495=\"DV\"), BR$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BR$12)<SUM($11:$11), IF(AND(BS$446:BS$495=\"\"), IF(AND(BR$13<>\"\", BS$13=\"\"), \"DV input required\", BR$12), IF(AND(OR(BS$446:BS$495=\"DV\"), BS$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BS$12)<SUM($11:$11), IF(AND(BT$446:BT$495=\"\"), IF(AND(BS$13<>\"\", BT$13=\"\"), \"DV input required\", BS$12), IF(AND(OR(BT$446:BT$495=\"DV\"), BT$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BT$12)<SUM($11:$11), IF(AND(BU$446:BU$495=\"\"), IF(AND(BT$13<>\"\", BU$13=\"\"), \"DV input required\", BT$12), IF(AND(OR(BU$446:BU$495=\"DV\"), BU$13=\"\"), \"DV input required\", \"\")), \"\")","v":""}]
[null,null,null,null,"Diminishing value multiplier",null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[]
[null,null,null,"Starting TAB and actual gross capex - As incurred ($m, nominal)"]
[null,null,null,null,"Asset class",null,{"$f":"\"TAB (opening as at \"&$H$4&\")\"","v":"TAB (opening as at 2010-11)"},{"$f":"\"Actual gross capex (\"&H$4&\")\"","v":"Actual gross capex (2010-11)"},{"$f":"IF(COUNTA($H$16:H$16)<SUM($11:$11), \"Actual gross capex (\"&I$4&\")\", \"\")","v":"Actual gross capex (2011-12)"},{"$f":"IF(COUNTA($H$16:I$16)<SUM($11:$11), \"Actual gross capex (\"&J$4&\")\", \"\")","v":"Actual gross capex (2012-13)"},{"$f":"IF(COUNTA($H$16:J$16)<SUM($11:$11), \"Actual gross capex (\"&K$4&\")\", \"\")","v":"Actual gross capex (2013-14)"},{"$f":"IF(COUNTA($H$16:K$16)<SUM($11:$11), \"Actual gross capex (\"&L$4&\")\", \"\")","v":"Actual gross capex (2014-15)"},{"$f":"IF(COUNTA($H$16:L$16)<SUM($11:$11), \"Actual gross capex (\"&M$4&\")\", \"\")","v":"Actual gross capex (2015-16)"},{"$f":"IF(COUNTA($H$16:M$16)<SUM($11:$11), \"Actual gross capex (\"&N$4&\")\", \"\")","v":"Actual gross capex (2016-17)"},{"$f":"IF(COUNTA($H$16:N$16)<SUM($11:$11), \"Actual gross capex (\"&O$4&\")\", \"\")","v":"Actual gross capex (2017-18)"},{"$f":"IF(COUNTA($H$16:O$16)<SUM($11:$11), \"Actual gross capex (\"&P$4&\")\", \"\")","v":"Actual gross capex (2018-19)"},{"$f":"IF(COUNTA($H$16:P$16)<SUM($11:$11), \"Actual gross capex (\"&Q$4&\")\", \"\")","v":"Actual gross capex (2019-20)"},{"$f":"IF(COUNTA($H$16:Q$16)<SUM($11:$11), \"Actual gross capex (\"&R$4&\")\", \"\")","v":"Actual gross capex (2020-21)"},{"$f":"IF(COUNTA($H$16:R$16)<SUM($11:$11), \"Actual gross capex (\"&S$4&\")\", \"\")","v":"Actual gross capex (2021-22)"},{"$f":"IF(COUNTA($H$16:S$16)<SUM($11:$11), \"Actual gross capex (\"&T$4&\")\", \"\")","v":"Actual gross capex (2022-23)"},{"$f":"IF(COUNTA($H$16:T$16)<SUM($11:$11), \"Actual gross capex (\"&U$4&\")\", \"\")","v":"Actual gross capex (2023-24)"},{"$f":"IF(COUNTA($H$16:U$16)<SUM($11:$11), \"Actual gross capex (\"&V$4&\")\", \"\")","v":"Actual gross capex (2024-25)"},{"$f":"IF(COUNTA($H$16:V$16)<SUM($11:$11), \"Actual gross capex (\"&W$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:W$16)<SUM($11:$11), \"Actual gross capex (\"&X$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:X$16)<SUM($11:$11), \"Actual gross capex (\"&Y$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:Y$16)<SUM($11:$11), \"Actual gross capex (\"&Z$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:Z$16)<SUM($11:$11), \"Actual gross capex (\"&AA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AA$16)<SUM($11:$11), \"Actual gross capex (\"&AB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AB$16)<SUM($11:$11), \"Actual gross capex (\"&AC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AC$16)<SUM($11:$11), \"Actual gross capex (\"&AD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AD$16)<SUM($11:$11), \"Actual gross capex (\"&AE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AE$16)<SUM($11:$11), \"Actual gross capex (\"&AF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AF$16)<SUM($11:$11), \"Actual gross capex (\"&AG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AG$16)<SUM($11:$11), \"Actual gross capex (\"&AH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AH$16)<SUM($11:$11), \"Actual gross capex (\"&AI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AI$16)<SUM($11:$11), \"Actual gross capex (\"&AJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AJ$16)<SUM($11:$11), \"Actual gross capex (\"&AK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AK$16)<SUM($11:$11), \"Actual gross capex (\"&AL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AL$16)<SUM($11:$11), \"Actual gross capex (\"&AM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AM$16)<SUM($11:$11), \"Actual gross capex (\"&AN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AN$16)<SUM($11:$11), \"Actual gross capex (\"&AO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AO$16)<SUM($11:$11), \"Actual gross capex (\"&AP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AP$16)<SUM($11:$11), \"Actual gross capex (\"&AQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AQ$16)<SUM($11:$11), \"Actual gross capex (\"&AR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AR$16)<SUM($11:$11), \"Actual gross capex (\"&AS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AS$16)<SUM($11:$11), \"Actual gross capex (\"&AT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AT$16)<SUM($11:$11), \"Actual gross capex (\"&AU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AU$16)<SUM($11:$11), \"Actual gross capex (\"&AV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AV$16)<SUM($11:$11), \"Actual gross capex (\"&AW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AW$16)<SUM($11:$11), \"Actual gross capex (\"&AX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AX$16)<SUM($11:$11), \"Actual gross capex (\"&AY$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AY$16)<SUM($11:$11), \"Actual gross capex (\"&AZ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AZ$16)<SUM($11:$11), \"Actual gross capex (\"&BA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BA$16)<SUM($11:$11), \"Actual gross capex (\"&BB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BB$16)<SUM($11:$11), \"Actual gross capex (\"&BC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BC$16)<SUM($11:$11), \"Actual gross capex (\"&BD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BD$16)<SUM($11:$11), \"Actual gross capex (\"&BE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BE$16)<SUM($11:$11), \"Actual gross capex (\"&BF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BF$16)<SUM($11:$11), \"Actual gross capex (\"&BG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BG$16)<SUM($11:$11), \"Actual gross capex (\"&BH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BH$16)<SUM($11:$11), \"Actual gross capex (\"&BI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BI$16)<SUM($11:$11), \"Actual gross capex (\"&BJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BJ$16)<SUM($11:$11), \"Actual gross capex (\"&BK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BK$16)<SUM($11:$11), \"Actual gross capex (\"&BL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BL$16)<SUM($11:$11), \"Actual gross capex (\"&BM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BM$16)<SUM($11:$11), \"Actual gross capex (\"&BN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BN$16)<SUM($11:$11), \"Actual gross capex (\"&BO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BO$16)<SUM($11:$11), \"Actual gross capex (\"&BP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BP$16)<SUM($11:$11), \"Actual gross capex (\"&BQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BQ$16)<SUM($11:$11), \"Actual gross capex (\"&BR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BR$16)<SUM($11:$11), \"Actual gross capex (\"&BS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BS$16)<SUM($11:$11), \"Actual gross capex (\"&BT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BT$16)<SUM($11:$11), \"Actual gross capex (\"&BU$4&\")\", \"\")","v":""}]
[]
[null,null,null,1,{"$f":"'RAB input'!E25","v":"Public Lighting Post 1999 RAB"},null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,2,{"$f":"'RAB input'!E26","v":"Public Lighting Post 1999 Capex"},null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,3,{"$f":"'RAB input'!E27","v":"IT Projects"},null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,4,{"$f":"'RAB input'!E28","v":"Capex 1999"},null,0.98133333333333328,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,5,{"$f":"'RAB input'!E29","v":"Capex 2000"},null,0.621,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,6,{"$f":"'RAB input'!E30","v":"Capex 2001"},null,0.4536,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,7,{"$f":"'RAB input'!E31","v":"Capex 2002"},null,0.51286666666666658,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,8,{"$f":"'RAB input'!E32","v":"Capex 2003"},null,0.79626666666666679,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,9,{"$f":"'RAB input'!E33","v":"Capex 2004"},null,0.68459999999999999,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,10,{"$f":"'RAB input'!E34","v":"Capex 2005"},null,1.6340000000000001,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,11,{"$f":"'RAB input'!E35","v":"Capex 2006"},null,2.2740666666666671,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,12,{"$f":"'RAB input'!E36","v":"Capex 2007"},null,1.6312000000000002,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,13,{"$f":"'RAB input'!E37","v":"Capex 2008"},null,2.078266666666666,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,14,{"$f":"'RAB input'!E38","v":"Capex 2009"},null,1.4830666666666663,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,15,{"$f":"'RAB input'!E39","v":"Capex 2010"},null,2.8070000000000004,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,16,{"$f":"'RAB input'!E40","v":"Capex 2011"},null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":6.758},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,17,{"$f":"'RAB input'!E41","v":"Capex 2012"},null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":6.8490000000000002},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,18,{"$f":"'RAB input'!E42","v":"Capex 2013"},null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":5.9560000000000004},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,19,{"$f":"'RAB input'!E43","v":"Capex 2014"},null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":6.2949999999999999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,20,{"$f":"'RAB input'!E44","v":"Capex 2015"},null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":5.4010000000000007},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,21,{"$f":"'RAB input'!E45","v":"Capex 2016"},null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":4.1145319999999996},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,22,{"$f":"'RAB input'!E46","v":"Capex 2017"},null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":5.2779999999999996},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,23,{"$f":"'RAB input'!E47","v":"Capex 2018"},null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":6.9089999999999998},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,24,{"$f":"'RAB input'!E48","v":"Capex 2019"},null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":5.4459999999999988},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,25,{"$f":"'RAB input'!E49","v":"Capex 2020"},null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":7.4961033096393903},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,26,{"$f":"'RAB input'!E50","v":"IT 2019"},null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0.50875000000000004},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,27,{"$f":"'RAB input'!E51","v":"IT 2020"},null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0.78010883579681689},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,28,{"$f":"'RAB input'!E52","v":"MkII to MkIII Transition"},null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0.69629855725069489},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,29,{"$f":"'RAB input'!E53","v":"Regional Installations"},null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0.34871164419785072},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,30,{"$f":"'RAB input'!E54","v":"Under Recovery 2015-20"},null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":1.0769981874230772},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,31,{"$f":"'RAB input'!E55","v":"Capex 2021-2025"},null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":7.1460581412817143},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":7.03062323657646},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":4.9476749900000003},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":8.5022167973635003},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":7.4356724060666703},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,32,{"$f":"'RAB input'!E56","v":"IT Capex 2021-2025"},null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,33,{"$f":"'RAB input'!E57","v":0},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,34,{"$f":"'RAB input'!E58","v":0},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,35,{"$f":"'RAB input'!E59","v":0},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,36,{"$f":"'RAB input'!E60","v":0},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,37,{"$f":"'RAB input'!E61","v":0},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,38,{"$f":"'RAB input'!E62","v":0},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,39,{"$f":"'RAB input'!E63","v":0},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,40,{"$f":"'RAB input'!E64","v":0},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,41,{"$f":"'RAB input'!E65","v":0},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,42,{"$f":"'RAB input'!E66","v":0},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,43,{"$f":"'RAB input'!E67","v":0},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,44,{"$f":"'RAB input'!E68","v":0},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,45,{"$f":"'RAB input'!E69","v":0},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,46,{"$f":"'RAB input'!E70","v":0},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,47,{"$f":"'RAB input'!E71","v":0},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,48,{"$f":"'RAB input'!E72","v":0},null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,49,{"$f":"'RAB input'!E73","v":0},null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,50,{"$f":"'RAB input'!E74","v":"Equity raising costs"},null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G18:G67)","v":15.957266666666666},{"$f":"SUM(H18:H67)","v":6.758},6.8490000000000002,5.9560000000000004,6.2949999999999999,5.4010000000000007,4.1145319999999996,5.2779999999999996,6.9089999999999998,5.9547499999999989,10.39822053430783,7.1460581412817143,7.03062323657646,4.9476749900000003,8.5022167973635003,7.4356724060666703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT18:BT67)","v":0},{"$f":"SUM(BU18:BU67)","v":0}]
[]
[null,null,null,"Actual immediately expensed capex - As incurred ($m, nominal)"]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,null,{"$f":"IF(H$16=\"\", \"\", \"Actual immediately expensed capex (\" & H$4 & \")\")","v":"Actual immediately expensed capex (2010-11)"},{"$f":"IF(I$16=\"\", \"\", \"Actual immediately expensed capex (\" & I$4 & \")\")","v":"Actual immediately expensed capex (2011-12)"},"Actual immediately expensed capex (2012-13)","Actual immediately expensed capex (2013-14)","Actual immediately expensed capex (2014-15)","Actual immediately expensed capex (2015-16)","Actual immediately expensed capex (2016-17)","Actual immediately expensed capex (2017-18)","Actual immediately expensed capex (2018-19)","Actual immediately expensed capex (2019-20)","Actual immediately expensed capex (2020-21)","Actual immediately expensed capex (2021-22)","Actual immediately expensed capex (2022-23)","Actual immediately expensed capex (2023-24)","Actual immediately expensed capex (2024-25)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$16=\"\", \"\", \"Actual immediately expensed capex (\" & BU$4 & \")\")","v":""}]
[null,null,null,null,{"$f":"E18","v":"Public Lighting Post 1999 RAB"}]
[null,null,null,null,"Public Lighting Post 1999 Capex"]
[null,null,null,null,"IT Projects"]
[null,null,null,null,"Capex 1999"]
[null,null,null,null,"Capex 2000"]
[null,null,null,null,"Capex 2001"]
[null,null,null,null,"Capex 2002"]
[null,null,null,null,"Capex 2003"]
[null,null,null,null,"Capex 2004"]
[null,null,null,null,"Capex 2005"]
[null,null,null,null,"Capex 2006"]
[null,null,null,null,"Capex 2007"]
[null,null,null,null,"Capex 2008"]
[null,null,null,null,"Capex 2009"]
[null,null,null,null,"Capex 2010"]
[null,null,null,null,"Capex 2011"]
[null,null,null,null,"Capex 2012"]
[null,null,null,null,"Capex 2013"]
[null,null,null,null,"Capex 2014"]
[null,null,null,null,"Capex 2015"]
[null,null,null,null,"Capex 2016"]
[null,null,null,null,"Capex 2017"]
[null,null,null,null,"Capex 2018"]
[null,null,null,null,"Capex 2019"]
[null,null,null,null,"Capex 2020"]
[null,null,null,null,"IT 2019"]
[null,null,null,null,"IT 2020"]
[null,null,null,null,"MkII to MkIII Transition"]
[null,null,null,null,"Regional Installations"]
[null,null,null,null,"Under Recovery 2015-20"]
[null,null,null,null,"Capex 2021-2025"]
[null,null,null,null,"IT Capex 2021-2025"]
[null,null,null,null,{"$f":"E50","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Equity raising costs"]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H72:H121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS72:BS121)","v":0},{"$f":"SUM(BT72:BT121)","v":0},{"$f":"SUM(BU72:BU121)","v":0}]
[]
[null,null,null,"Actual asset disposals - As incurred ($m, nominal)"]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,null,{"$f":"IF(H$16=\"\", \"\", \"Actual asset disposals \n(\" & H$4 & \")\")","v":"Actual asset disposals \n(2010-11)"},{"$f":"IF(I$16=\"\", \"\", \"Actual asset disposals \n(\" & I$4 & \")\")","v":"Actual asset disposals \n(2011-12)"},"Actual asset disposals \n(2012-13)","Actual asset disposals \n(2013-14)","Actual asset disposals \n(2014-15)","Actual asset disposals \n(2015-16)","Actual asset disposals \n(2016-17)","Actual asset disposals \n(2017-18)","Actual asset disposals \n(2018-19)","Actual asset disposals \n(2019-20)","Actual asset disposals \n(2020-21)","Actual asset disposals \n(2021-22)","Actual asset disposals \n(2022-23)","Actual asset disposals \n(2023-24)","Actual asset disposals \n(2024-25)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$16=\"\", \"\", \"Actual asset disposals \n(\" & BU$4 & \")\")","v":""}]
[null,null,null,null,"Public Lighting Post 1999 Capex",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Capex 1999",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Capex 2002",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Capex 2004",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Capex 2008",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Capex 2011",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Capex 2013",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Capex 2014",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Capex 2018",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"IT 2019",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Regional Installations",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"IT Capex 2021-2025",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Equity raising costs",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,{"$f":"\"TAB remaining life (as at \n\"&$G$4&\")\"","v":"TAB remaining life (as at \n2009-10)"},{"$f":"IF(H$10<>\"\", \"Tax standard life (\" &H$10&\")\", \"\")","v":"Tax standard life (2010-15)"},{"$f":"IF(I$10<>\"\", \"Tax standard life (\" &I$10&\")\", \"\")","v":""},"","","","Tax standard life (2015-20)","","","","","Tax standard life (2020-25)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"Tax standard life (\" &BU$10&\")\", \"\")","v":""}]
[null,null,null,null,"Public Lighting Post 1999 Capex",null,null,15,null,null,null,null,15,null,null,null,null,15]
[null,null,null,null,"IT Projects",null,null,5,null,null,null,null,5,null,null,null,null,5]
[null,null,null,null,"Capex 2001",null,6,15,null,null,null,null,15,null,null,null,null,15]
[null,null,null,null,"Capex 2004",null,9,15,null,null,null,null,15,null,null,null,null,15]
[null,null,null,null,"Capex 2008",null,13,15,null,null,null,null,15,null,null,null,null,15]
[null,null,null,null,"Capex 2010",null,15,15,null,null,null,null,15,null,null,null,null,15]
[null,null,null,null,"Capex 2013",null,null,15,null,null,null,null,15,null,null,null,null,15]
[null,null,null,null,"Capex 2015",null,null,15,null,null,null,null,15,null,null,null,null,15]
[null,null,null,null,"Capex 2019",null,null,15,null,null,null,null,15,null,null,null,null,15]
[null,null,null,null,"Capex 2020",null,null,15,null,null,null,null,15,null,null,null,null,15]
[null,null,null,null,"MkII to MkIII Transition",null,null,15,null,null,null,null,15,null,null,null,null,15]
[null,null,null,null,"Capex 2021-2025",null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,0,null,0,0]
[null,null,null,null,0,null,0,0]
[null,null,null,null,0,null,0,0]
[null,null,null,null,0,null,0,0]
[null,null,null,null,0,null,0,0]
[null,null,null,null,0,null,0,0]
[]
[null,null,null,"RAB standard lives (years)"]
[null,null,null,null,"IT Projects",null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":5},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":5},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":5},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Capex 2000",null,null,28,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":28},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":28},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Capex 2004",null,null,28,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":28},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":28},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Capex 2007",null,null,28,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":28},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":28},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Capex 2010",null,null,28,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":28},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":28},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Capex 2011",null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":28},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":28},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":28},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Capex 2013",null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":28},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":28},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":28},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Capex 2016",null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":28},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":28},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":28},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Capex 2020",null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":28},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":28},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":28},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"IT 2020",null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":5},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":5},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":5},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Capex 2021-2025",null,null,28,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},28,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":28},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,null,{"$f":"IF(H11<1, \"Final year TAB adjustments (\"&H$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$285:H$285)=SUM($H$11:I$11)-1, \"Final year TAB adjustments (\" & I$4 & \")\", IF(OR(I$286:I$335<>\"\"), \"Mid-period asset adjustment (\" & I$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:I$285)=SUM($H$11:J$11)-1, \"Final year TAB adjustments (\" & J$4 & \")\", IF(OR(J$286:J$335<>\"\"), \"Mid-period asset adjustment (\" & J$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:J$285)=SUM($H$11:K$11)-1, \"Final year TAB adjustments (\" & K$4 & \")\", IF(OR(K$286:K$335<>\"\"), \"Mid-period asset adjustment (\" & K$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:K$285)=SUM($H$11:L$11)-1, \"Final year TAB adjustments (\" & L$4 & \")\", IF(OR(L$286:L$335<>\"\"), \"Mid-period asset adjustment (\" & L$4 & \")\", \"\"))","v":"Final year TAB adjustments (2014-15)"},{"$f":"IF(COUNTA($H$285:L$285)=SUM($H$11:M$11)-1, \"Final year TAB adjustments (\" & M$4 & \")\", IF(OR(M$286:M$335<>\"\"), \"Mid-period asset adjustment (\" & M$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:M$285)=SUM($H$11:N$11)-1, \"Final year TAB adjustments (\" & N$4 & \")\", IF(OR(N$286:N$335<>\"\"), \"Mid-period asset adjustment (\" & N$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:N$285)=SUM($H$11:O$11)-1, \"Final year TAB adjustments (\" & O$4 & \")\", IF(OR(O$286:O$335<>\"\"), \"Mid-period asset adjustment (\" & O$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:O$285)=SUM($H$11:P$11)-1, \"Final year TAB adjustments (\" & P$4 & \")\", IF(OR(P$286:P$335<>\"\"), \"Mid-period asset adjustment (\" & P$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:P$285)=SUM($H$11:Q$11)-1, \"Final year TAB adjustments (\" & Q$4 & \")\", IF(OR(Q$286:Q$335<>\"\"), \"Mid-period asset adjustment (\" & Q$4 & \")\", \"\"))","v":"Final year TAB adjustments (2019-20)"},{"$f":"IF(COUNTA($H$285:Q$285)=SUM($H$11:R$11)-1, \"Final year TAB adjustments (\" & R$4 & \")\", IF(OR(R$286:R$335<>\"\"), \"Mid-period asset adjustment (\" & R$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:R$285)=SUM($H$11:S$11)-1, \"Final year TAB adjustments (\" & S$4 & \")\", IF(OR(S$286:S$335<>\"\"), \"Mid-period asset adjustment (\" & S$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:S$285)=SUM($H$11:T$11)-1, \"Final year TAB adjustments (\" & T$4 & \")\", IF(OR(T$286:T$335<>\"\"), \"Mid-period asset adjustment (\" & T$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:T$285)=SUM($H$11:U$11)-1, \"Final year TAB adjustments (\" & U$4 & \")\", IF(OR(U$286:U$335<>\"\"), \"Mid-period asset adjustment (\" & U$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:U$285)=SUM($H$11:V$11)-1, \"Final year TAB adjustments (\" & V$4 & \")\", IF(OR(V$286:V$335<>\"\"), \"Mid-period asset adjustment (\" & V$4 & \")\", \"\"))","v":"Final year TAB adjustments (2024-25)"},{"$f":"IF(COUNTA($H$285:V$285)=SUM($H$11:W$11)-1, \"Final year TAB adjustments (\" & W$4 & \")\", IF(OR(W$286:W$335<>\"\"), \"Mid-period asset adjustment (\" & W$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:W$285)=SUM($H$11:X$11)-1, \"Final year TAB adjustments (\" & X$4 & \")\", IF(OR(X$286:X$335<>\"\"), \"Mid-period asset adjustment (\" & X$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:X$285)=SUM($H$11:Y$11)-1, \"Final year TAB adjustments (\" & Y$4 & \")\", IF(OR(Y$286:Y$335<>\"\"), \"Mid-period asset adjustment (\" & Y$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:Y$285)=SUM($H$11:Z$11)-1, \"Final year TAB adjustments (\" & Z$4 & \")\", IF(OR(Z$286:Z$335<>\"\"), \"Mid-period asset adjustment (\" & Z$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:Z$285)=SUM($H$11:AA$11)-1, \"Final year TAB adjustments (\" & AA$4 & \")\", IF(OR(AA$286:AA$335<>\"\"), \"Mid-period asset adjustment (\" & AA$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AA$285)=SUM($H$11:AB$11)-1, \"Final year TAB adjustments (\" & AB$4 & \")\", IF(OR(AB$286:AB$335<>\"\"), \"Mid-period asset adjustment (\" & AB$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AB$285)=SUM($H$11:AC$11)-1, \"Final year TAB adjustments (\" & AC$4 & \")\", IF(OR(AC$286:AC$335<>\"\"), \"Mid-period asset adjustment (\" & AC$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AC$285)=SUM($H$11:AD$11)-1, \"Final year TAB adjustments (\" & AD$4 & \")\", IF(OR(AD$286:AD$335<>\"\"), \"Mid-period asset adjustment (\" & AD$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AD$285)=SUM($H$11:AE$11)-1, \"Final year TAB adjustments (\" & AE$4 & \")\", IF(OR(AE$286:AE$335<>\"\"), \"Mid-period asset adjustment (\" & AE$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AE$285)=SUM($H$11:AF$11)-1, \"Final year TAB adjustments (\" & AF$4 & \")\", IF(OR(AF$286:AF$335<>\"\"), \"Mid-period asset adjustment (\" & AF$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AF$285)=SUM($H$11:AG$11)-1, \"Final year TAB adjustments (\" & AG$4 & \")\", IF(OR(AG$286:AG$335<>\"\"), \"Mid-period asset adjustment (\" & AG$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AG$285)=SUM($H$11:AH$11)-1, \"Final year TAB adjustments (\" & AH$4 & \")\", IF(OR(AH$286:AH$335<>\"\"), \"Mid-period asset adjustment (\" & AH$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AH$285)=SUM($H$11:AI$11)-1, \"Final year TAB adjustments (\" & AI$4 & \")\", IF(OR(AI$286:AI$335<>\"\"), \"Mid-period asset adjustment (\" & AI$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AI$285)=SUM($H$11:AJ$11)-1, \"Final year TAB adjustments (\" & AJ$4 & \")\", IF(OR(AJ$286:AJ$335<>\"\"), \"Mid-period asset adjustment (\" & AJ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AJ$285)=SUM($H$11:AK$11)-1, \"Final year TAB adjustments (\" & AK$4 & \")\", IF(OR(AK$286:AK$335<>\"\"), \"Mid-period asset adjustment (\" & AK$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AK$285)=SUM($H$11:AL$11)-1, \"Final year TAB adjustments (\" & AL$4 & \")\", IF(OR(AL$286:AL$335<>\"\"), \"Mid-period asset adjustment (\" & AL$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AL$285)=SUM($H$11:AM$11)-1, \"Final year TAB adjustments (\" & AM$4 & \")\", IF(OR(AM$286:AM$335<>\"\"), \"Mid-period asset adjustment (\" & AM$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AM$285)=SUM($H$11:AN$11)-1, \"Final year TAB adjustments (\" & AN$4 & \")\", IF(OR(AN$286:AN$335<>\"\"), \"Mid-period asset adjustment (\" & AN$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AN$285)=SUM($H$11:AO$11)-1, \"Final year TAB adjustments (\" & AO$4 & \")\", IF(OR(AO$286:AO$335<>\"\"), \"Mid-period asset adjustment (\" & AO$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AO$285)=SUM($H$11:AP$11)-1, \"Final year TAB adjustments (\" & AP$4 & \")\", IF(OR(AP$286:AP$335<>\"\"), \"Mid-period asset adjustment (\" & AP$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AP$285)=SUM($H$11:AQ$11)-1, \"Final year TAB adjustments (\" & AQ$4 & \")\", IF(OR(AQ$286:AQ$335<>\"\"), \"Mid-period asset adjustment (\" & AQ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AQ$285)=SUM($H$11:AR$11)-1, \"Final year TAB adjustments (\" & AR$4 & \")\", IF(OR(AR$286:AR$335<>\"\"), \"Mid-period asset adjustment (\" & AR$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AR$285)=SUM($H$11:AS$11)-1, \"Final year TAB adjustments (\" & AS$4 & \")\", IF(OR(AS$286:AS$335<>\"\"), \"Mid-period asset adjustment (\" & AS$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AS$285)=SUM($H$11:AT$11)-1, \"Final year TAB adjustments (\" & AT$4 & \")\", IF(OR(AT$286:AT$335<>\"\"), \"Mid-period asset adjustment (\" & AT$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AT$285)=SUM($H$11:AU$11)-1, \"Final year TAB adjustments (\" & AU$4 & \")\", IF(OR(AU$286:AU$335<>\"\"), \"Mid-period asset adjustment (\" & AU$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AU$285)=SUM($H$11:AV$11)-1, \"Final year TAB adjustments (\" & AV$4 & \")\", IF(OR(AV$286:AV$335<>\"\"), \"Mid-period asset adjustment (\" & AV$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AV$285)=SUM($H$11:AW$11)-1, \"Final year TAB adjustments (\" & AW$4 & \")\", IF(OR(AW$286:AW$335<>\"\"), \"Mid-period asset adjustment (\" & AW$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AW$285)=SUM($H$11:AX$11)-1, \"Final year TAB adjustments (\" & AX$4 & \")\", IF(OR(AX$286:AX$335<>\"\"), \"Mid-period asset adjustment (\" & AX$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AX$285)=SUM($H$11:AY$11)-1, \"Final year TAB adjustments (\" & AY$4 & \")\", IF(OR(AY$286:AY$335<>\"\"), \"Mid-period asset adjustment (\" & AY$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AY$285)=SUM($H$11:AZ$11)-1, \"Final year TAB adjustments (\" & AZ$4 & \")\", IF(OR(AZ$286:AZ$335<>\"\"), \"Mid-period asset adjustment (\" & AZ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AZ$285)=SUM($H$11:BA$11)-1, \"Final year TAB adjustments (\" & BA$4 & \")\", IF(OR(BA$286:BA$335<>\"\"), \"Mid-period asset adjustment (\" & BA$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BA$285)=SUM($H$11:BB$11)-1, \"Final year TAB adjustments (\" & BB$4 & \")\", IF(OR(BB$286:BB$335<>\"\"), \"Mid-period asset adjustment (\" & BB$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BB$285)=SUM($H$11:BC$11)-1, \"Final year TAB adjustments (\" & BC$4 & \")\", IF(OR(BC$286:BC$335<>\"\"), \"Mid-period asset adjustment (\" & BC$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BC$285)=SUM($H$11:BD$11)-1, \"Final year TAB adjustments (\" & BD$4 & \")\", IF(OR(BD$286:BD$335<>\"\"), \"Mid-period asset adjustment (\" & BD$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BD$285)=SUM($H$11:BE$11)-1, \"Final year TAB adjustments (\" & BE$4 & \")\", IF(OR(BE$286:BE$335<>\"\"), \"Mid-period asset adjustment (\" & BE$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BE$285)=SUM($H$11:BF$11)-1, \"Final year TAB adjustments (\" & BF$4 & \")\", IF(OR(BF$286:BF$335<>\"\"), \"Mid-period asset adjustment (\" & BF$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BF$285)=SUM($H$11:BG$11)-1, \"Final year TAB adjustments (\" & BG$4 & \")\", IF(OR(BG$286:BG$335<>\"\"), \"Mid-period asset adjustment (\" & BG$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BG$285)=SUM($H$11:BH$11)-1, \"Final year TAB adjustments (\" & BH$4 & \")\", IF(OR(BH$286:BH$335<>\"\"), \"Mid-period asset adjustment (\" & BH$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BH$285)=SUM($H$11:BI$11)-1, \"Final year TAB adjustments (\" & BI$4 & \")\", IF(OR(BI$286:BI$335<>\"\"), \"Mid-period asset adjustment (\" & BI$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BI$285)=SUM($H$11:BJ$11)-1, \"Final year TAB adjustments (\" & BJ$4 & \")\", IF(OR(BJ$286:BJ$335<>\"\"), \"Mid-period asset adjustment (\" & BJ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BJ$285)=SUM($H$11:BK$11)-1, \"Final year TAB adjustments (\" & BK$4 & \")\", IF(OR(BK$286:BK$335<>\"\"), \"Mid-period asset adjustment (\" & BK$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BK$285)=SUM($H$11:BL$11)-1, \"Final year TAB adjustments (\" & BL$4 & \")\", IF(OR(BL$286:BL$335<>\"\"), \"Mid-period asset adjustment (\" & BL$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BL$285)=SUM($H$11:BM$11)-1, \"Final year TAB adjustments (\" & BM$4 & \")\", IF(OR(BM$286:BM$335<>\"\"), \"Mid-period asset adjustment (\" & BM$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BM$285)=SUM($H$11:BN$11)-1, \"Final year TAB adjustments (\" & BN$4 & \")\", IF(OR(BN$286:BN$335<>\"\"), \"Mid-period asset adjustment (\" & BN$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BN$285)=SUM($H$11:BO$11)-1, \"Final year TAB adjustments (\" & BO$4 & \")\", IF(OR(BO$286:BO$335<>\"\"), \"Mid-period asset adjustment (\" & BO$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BO$285)=SUM($H$11:BP$11)-1, \"Final year TAB adjustments (\" & BP$4 & \")\", IF(OR(BP$286:BP$335<>\"\"), \"Mid-period asset adjustment (\" & BP$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BP$285)=SUM($H$11:BQ$11)-1, \"Final year TAB adjustments (\" & BQ$4 & \")\", IF(OR(BQ$286:BQ$335<>\"\"), \"Mid-period asset adjustment (\" & BQ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BQ$285)=SUM($H$11:BR$11)-1, \"Final year TAB adjustments (\" & BR$4 & \")\", IF(OR(BR$286:BR$335<>\"\"), \"Mid-period asset adjustment (\" & BR$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BR$285)=SUM($H$11:BS$11)-1, \"Final year TAB adjustments (\" & BS$4 & \")\", IF(OR(BS$286:BS$335<>\"\"), \"Mid-period asset adjustment (\" & BS$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BS$285)=SUM($H$11:BT$11)-1, \"Final year TAB adjustments (\" & BT$4 & \")\", IF(OR(BT$286:BT$335<>\"\"), \"Mid-period asset adjustment (\" & BT$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BT$285)=SUM($H$11:BU$11)-1, \"Final year TAB adjustments (\" & BU$4 & \")\", IF(OR(BU$286:BU$335<>\"\"), \"Mid-period asset adjustment (\" & BU$4 & \")\", \"\"))","v":""}]
[null,null,null,null,{"$f":"E18","v":"Public Lighting Post 1999 RAB"}]
[null,null,null,null,"Capex 2000"]
[null,null,null,null,"Capex 2001"]
[null,null,null,null,"Capex 2005"]
[null,null,null,null,"Capex 2007"]
[null,null,null,null,"Capex 2010"]
[null,null,null,null,"Capex 2012"]
[null,null,null,null,"Capex 2016"]
[null,null,null,null,"Capex 2019"]
[null,null,null,null,"IT 2020"]
[null,null,null,null,"MkII to MkIII Transition"]
[null,null,null,null,"Under Recovery 2015-20"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[]
[null,null,null,null,{"$f":"E18","v":"Public Lighting Post 1999 RAB"}]
[null,null,null,null,"Capex 1999"]
[null,null,null,null,"Capex 2002"]
[null,null,null,null,"Capex 2006"]
[null,null,null,null,"Capex 2007"]
[null,null,null,null,"Capex 2009"]
[null,null,null,null,"Capex 2012"]
[null,null,null,null,"Capex 2016"]
[null,null,null,null,"Capex 2018"]
[null,null,null,null,"IT 2019"]
[null,null,null,null,"Regional Installations"]
[null,null,null,null,"IT Capex 2021-2025"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Equity raising costs"]
[null,null,null,null,{"$f":"E18","v":"Public Lighting Post 1999 RAB"},null,null,{"$f":"IF(H340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Capex 1999",null,null,{"$f":"IF(H343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Capex 2001",null,null,{"$f":"IF(H345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Capex 2002",null,null,{"$f":"IF(H346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Capex 2005",null,null,{"$f":"IF(H349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Capex 2009",null,null,{"$f":"IF(H353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Capex 2012",null,null,{"$f":"IF(H356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Capex 2015",null,null,{"$f":"IF(H359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Capex 2018",null,null,{"$f":"IF(H362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Capex 2019",null,null,{"$f":"IF(H363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"IT 2019",null,null,{"$f":"IF(H365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Regional Installations",null,null,{"$f":"IF(H368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[]
[null,null,null,null,{"$f":"E19","v":"Public Lighting Post 1999 Capex"},null,"SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"Capex 1999",null,"SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"Capex 2002",null,"SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"Capex 2004",null,"SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"Capex 2008",null,"SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"Capex 2011",null,"SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"Capex 2012",null,"SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"Capex 2015",null,"SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"Capex 2016",null,"SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"Capex 2017",null,"SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"Capex 2018",null,"SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"Capex 2019",null,"SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"Capex 2020",null,"SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"IT 2019",null,"SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"IT 2020",null,"SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"MkII to MkIII Transition",null,"SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"Regional Installations",null,"SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"Under Recovery 2015-20",null,"SL","SL",null,null,null,null,"SL",null,null,null,null,"DV"]
[null,null,null,null,"Capex 2021-2025",null,null,null,null,null,null,null,null,null,null,null,null,"DV"]
[null,null,null,null,"IT Capex 2021-2025",null,null,null,null,null,null,null,null,null,null,null,null,"DV"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0,null,null,null,{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","",null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"SL\", \"\")","v":""}]
[null,null,null,null,0,null,null,null,{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","",null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"SL\", \"\")","v":""}]
[null,null,null,null,0,null,null,null,{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","",null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"SL\", \"\")","v":""}]
[null,null,null,null,"Equity raising costs",null,null,null,"","","","",null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"SL\", \"\")","v":""}]

{"sheet":"RAB tracking","index":4,"n_rows":2604,"n_cols":73,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8) & \" - RAB tracking - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"SA Power Networks - RAB tracking - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,null,null,{"$f":"\"Year ($m, real \"&'RAB input'!$G$4&\")\"","v":"Year ($m, real 2009-10)"},{"$f":"'RAB input'!G$4","v":"2009-10"},{"$f":"'RAB input'!H$4","v":"2010-11"},{"$f":"'RAB input'!I$4","v":"2011-12"},{"$f":"'RAB input'!J$4","v":"2012-13"},{"$f":"'RAB input'!K$4","v":"2013-14"},{"$f":"'RAB input'!L$4","v":"2014-15"},{"$f":"'RAB input'!M$4","v":"2015-16"},{"$f":"'RAB input'!N$4","v":"2016-17"},{"$f":"'RAB input'!O$4","v":"2017-18"},{"$f":"'RAB input'!P$4","v":"2018-19"},{"$f":"'RAB input'!Q$4","v":"2019-20"},{"$f":"'RAB input'!R$4","v":"2020-21"},{"$f":"'RAB input'!S$4","v":"2021-22"},{"$f":"'RAB input'!T$4","v":"2022-23"},{"$f":"'RAB input'!U$4","v":"2023-24"},{"$f":"'RAB input'!V$4","v":"2024-25"},{"$f":"'RAB input'!W$4","v":"2025-26"},{"$f":"'RAB input'!X$4","v":"2026-27"},{"$f":"'RAB input'!Y$4","v":"2027-28"},{"$f":"'RAB input'!Z$4","v":"2028-29"},{"$f":"'RAB input'!AA$4","v":"2029-30"},{"$f":"'RAB input'!AB$4","v":"2030-31"},{"$f":"'RAB input'!AC$4","v":"2031-32"},{"$f":"'RAB input'!AD$4","v":"2032-33"},{"$f":"'RAB input'!AE$4","v":"2033-34"},{"$f":"'RAB input'!AF$4","v":"2034-35"},{"$f":"'RAB input'!AG$4","v":"2035-36"},{"$f":"'RAB input'!AH$4","v":"2036-37"},{"$f":"'RAB input'!AI$4","v":"2037-38"},{"$f":"'RAB input'!AJ$4","v":"2038-39"},{"$f":"'RAB input'!AK$4","v":"2039-40"},{"$f":"'RAB input'!AL$4","v":"2040-41"},{"$f":"'RAB input'!AM$4","v":"2041-42"},{"$f":"'RAB input'!AN$4","v":"2042-43"},{"$f":"'RAB input'!AO$4","v":"2043-44"},{"$f":"'RAB input'!AP$4","v":"2044-45"},{"$f":"'RAB input'!AQ$4","v":"2045-46"},{"$f":"'RAB input'!AR$4","v":"2046-47"},{"$f":"'RAB input'!AS$4","v":"2047-48"},{"$f":"'RAB input'!AT$4","v":"2048-49"},{"$f":"'RAB input'!AU$4","v":"2049-50"},{"$f":"'RAB input'!AV$4","v":"2050-51"},{"$f":"'RAB input'!AW$4","v":"2051-52"},{"$f":"'RAB input'!AX$4","v":"2052-53"},{"$f":"'RAB input'!AY$4","v":"2053-54"},{"$f":"'RAB input'!AZ$4","v":"2054-55"},{"$f":"'RAB input'!BA$4","v":"2055-56"},{"$f":"'RAB input'!BB$4","v":"2056-57"},{"$f":"'RAB input'!BC$4","v":"2057-58"},{"$f":"'RAB input'!BD$4","v":"2058-59"},{"$f":"'RAB input'!BE$4","v":"2059-60"},{"$f":"'RAB input'!BF$4","v":"2060-61"},{"$f":"'RAB input'!BG$4","v":"2061-62"},{"$f":"'RAB input'!BH$4","v":"2062-63"},{"$f":"'RAB input'!BI$4","v":"2063-64"},{"$f":"'RAB input'!BJ$4","v":"2064-65"},{"$f":"'RAB input'!BK$4","v":"2065-66"},{"$f":"'RAB input'!BL$4","v":"2066-67"},{"$f":"'RAB input'!BM$4","v":"2067-68"},{"$f":"'RAB input'!BN$4","v":"2068-69"},{"$f":"'RAB input'!BO$4","v":"2069-70"},{"$f":"'RAB input'!BP$4","v":"2070-71"},{"$f":"'RAB input'!BQ$4","v":"2071-72"},{"$f":"'RAB input'!BR$4","v":"2072-73"},{"$f":"'RAB input'!BS$4","v":"2073-74"},{"$f":"'RAB input'!BT$4","v":"2074-75"},{"$f":"'RAB input'!BU$4","v":"2075-76"}]
[null,null,null,null,null,null,0,{"$f":"G5+1","v":1},{"$f":"H5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BT5+1","v":66}]
[null,null,null,null,{"$f":"\"Asset class \"&E7","v":"Asset class 1"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E7, 'RAB input'!$D$25:$D$74, 0))","v":"Public Lighting Post 1999 RAB"}]
[null,null,null,null,1,"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E7)/'RAB input'!G$15","v":11.177950969706064},{"$f":"(INDEX('RAB input'!H$25:H$74,$E7)-INDEX('RAB input'!H$79:H$128,$E7)-INDEX('RAB input'!H$133:H$182,$E7))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$25:I$74,$E7)-INDEX('RAB input'!I$79:I$128,$E7)-INDEX('RAB input'!I$133:I$182,$E7))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E7)-INDEX('RAB input'!J$79:J$128,$E7)-INDEX('RAB input'!J$133:J$182,$E7))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E7)-INDEX('RAB input'!K$79:K$128,$E7)-INDEX('RAB input'!K$133:K$182,$E7))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E7)-INDEX('RAB input'!L$79:L$128,$E7)-INDEX('RAB input'!L$133:L$182,$E7))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E7)-INDEX('RAB input'!M$79:M$128,$E7)-INDEX('RAB input'!M$133:M$182,$E7))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E7)-INDEX('RAB input'!N$79:N$128,$E7)-INDEX('RAB input'!N$133:N$182,$E7))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E7)-INDEX('RAB input'!O$79:O$128,$E7)-INDEX('RAB input'!O$133:O$182,$E7))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E7)-INDEX('RAB input'!P$79:P$128,$E7)-INDEX('RAB input'!P$133:P$182,$E7))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E7)-INDEX('RAB input'!Q$79:Q$128,$E7)-INDEX('RAB input'!Q$133:Q$182,$E7))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E7)-INDEX('RAB input'!R$79:R$128,$E7)-INDEX('RAB input'!R$133:R$182,$E7))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E7)-INDEX('RAB input'!S$79:S$128,$E7)-INDEX('RAB input'!S$133:S$182,$E7))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E7)-INDEX('RAB input'!T$79:T$128,$E7)-INDEX('RAB input'!T$133:T$182,$E7))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E7)-INDEX('RAB input'!U$79:U$128,$E7)-INDEX('RAB input'!U$133:U$182,$E7))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E7)-INDEX('RAB input'!V$79:V$128,$E7)-INDEX('RAB input'!V$133:V$182,$E7))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E7)-INDEX('RAB input'!W$79:W$128,$E7)-INDEX('RAB input'!W$133:W$182,$E7))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E7)-INDEX('RAB input'!X$79:X$128,$E7)-INDEX('RAB input'!X$133:X$182,$E7))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E7)-INDEX('RAB input'!Y$79:Y$128,$E7)-INDEX('RAB input'!Y$133:Y$182,$E7))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E7)-INDEX('RAB input'!Z$79:Z$128,$E7)-INDEX('RAB input'!Z$133:Z$182,$E7))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E7)-INDEX('RAB input'!AA$79:AA$128,$E7)-INDEX('RAB input'!AA$133:AA$182,$E7))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E7)-INDEX('RAB input'!AB$79:AB$128,$E7)-INDEX('RAB input'!AB$133:AB$182,$E7))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E7)-INDEX('RAB input'!AC$79:AC$128,$E7)-INDEX('RAB input'!AC$133:AC$182,$E7))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E7)-INDEX('RAB input'!AD$79:AD$128,$E7)-INDEX('RAB input'!AD$133:AD$182,$E7))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E7)-INDEX('RAB input'!AE$79:AE$128,$E7)-INDEX('RAB input'!AE$133:AE$182,$E7))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E7)-INDEX('RAB input'!AF$79:AF$128,$E7)-INDEX('RAB input'!AF$133:AF$182,$E7))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E7)-INDEX('RAB input'!AG$79:AG$128,$E7)-INDEX('RAB input'!AG$133:AG$182,$E7))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E7)-INDEX('RAB input'!AH$79:AH$128,$E7)-INDEX('RAB input'!AH$133:AH$182,$E7))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E7)-INDEX('RAB input'!AI$79:AI$128,$E7)-INDEX('RAB input'!AI$133:AI$182,$E7))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E7)-INDEX('RAB input'!AJ$79:AJ$128,$E7)-INDEX('RAB input'!AJ$133:AJ$182,$E7))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E7)-INDEX('RAB input'!AK$79:AK$128,$E7)-INDEX('RAB input'!AK$133:AK$182,$E7))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E7)-INDEX('RAB input'!AL$79:AL$128,$E7)-INDEX('RAB input'!AL$133:AL$182,$E7))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E7)-INDEX('RAB input'!AM$79:AM$128,$E7)-INDEX('RAB input'!AM$133:AM$182,$E7))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E7)-INDEX('RAB input'!AN$79:AN$128,$E7)-INDEX('RAB input'!AN$133:AN$182,$E7))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E7)-INDEX('RAB input'!AO$79:AO$128,$E7)-INDEX('RAB input'!AO$133:AO$182,$E7))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E7)-INDEX('RAB input'!AP$79:AP$128,$E7)-INDEX('RAB input'!AP$133:AP$182,$E7))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E7)-INDEX('RAB input'!AQ$79:AQ$128,$E7)-INDEX('RAB input'!AQ$133:AQ$182,$E7))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E7)-INDEX('RAB input'!AR$79:AR$128,$E7)-INDEX('RAB input'!AR$133:AR$182,$E7))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E7)-INDEX('RAB input'!AS$79:AS$128,$E7)-INDEX('RAB input'!AS$133:AS$182,$E7))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E7)-INDEX('RAB input'!AT$79:AT$128,$E7)-INDEX('RAB input'!AT$133:AT$182,$E7))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E7)-INDEX('RAB input'!AU$79:AU$128,$E7)-INDEX('RAB input'!AU$133:AU$182,$E7))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E7)-INDEX('RAB input'!AV$79:AV$128,$E7)-INDEX('RAB input'!AV$133:AV$182,$E7))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E7)-INDEX('RAB input'!AW$79:AW$128,$E7)-INDEX('RAB input'!AW$133:AW$182,$E7))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E7)-INDEX('RAB input'!AX$79:AX$128,$E7)-INDEX('RAB input'!AX$133:AX$182,$E7))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E7)-INDEX('RAB input'!AY$79:AY$128,$E7)-INDEX('RAB input'!AY$133:AY$182,$E7))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E7)-INDEX('RAB input'!AZ$79:AZ$128,$E7)-INDEX('RAB input'!AZ$133:AZ$182,$E7))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E7)-INDEX('RAB input'!BA$79:BA$128,$E7)-INDEX('RAB input'!BA$133:BA$182,$E7))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E7)-INDEX('RAB input'!BB$79:BB$128,$E7)-INDEX('RAB input'!BB$133:BB$182,$E7))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E7)-INDEX('RAB input'!BC$79:BC$128,$E7)-INDEX('RAB input'!BC$133:BC$182,$E7))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E7)-INDEX('RAB input'!BD$79:BD$128,$E7)-INDEX('RAB input'!BD$133:BD$182,$E7))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E7)-INDEX('RAB input'!BE$79:BE$128,$E7)-INDEX('RAB input'!BE$133:BE$182,$E7))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E7)-INDEX('RAB input'!BF$79:BF$128,$E7)-INDEX('RAB input'!BF$133:BF$182,$E7))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E7)-INDEX('RAB input'!BG$79:BG$128,$E7)-INDEX('RAB input'!BG$133:BG$182,$E7))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E7)-INDEX('RAB input'!BH$79:BH$128,$E7)-INDEX('RAB input'!BH$133:BH$182,$E7))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E7)-INDEX('RAB input'!BI$79:BI$128,$E7)-INDEX('RAB input'!BI$133:BI$182,$E7))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E7)-INDEX('RAB input'!BJ$79:BJ$128,$E7)-INDEX('RAB input'!BJ$133:BJ$182,$E7))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E7)-INDEX('RAB input'!BK$79:BK$128,$E7)-INDEX('RAB input'!BK$133:BK$182,$E7))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E7)-INDEX('RAB input'!BL$79:BL$128,$E7)-INDEX('RAB input'!BL$133:BL$182,$E7))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E7)-INDEX('RAB input'!BM$79:BM$128,$E7)-INDEX('RAB input'!BM$133:BM$182,$E7))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E7)-INDEX('RAB input'!BN$79:BN$128,$E7)-INDEX('RAB input'!BN$133:BN$182,$E7))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E7)-INDEX('RAB input'!BO$79:BO$128,$E7)-INDEX('RAB input'!BO$133:BO$182,$E7))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E7)-INDEX('RAB input'!BP$79:BP$128,$E7)-INDEX('RAB input'!BP$133:BP$182,$E7))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E7)-INDEX('RAB input'!BQ$79:BQ$128,$E7)-INDEX('RAB input'!BQ$133:BQ$182,$E7))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E7)-INDEX('RAB input'!BR$79:BR$128,$E7)-INDEX('RAB input'!BR$133:BR$182,$E7))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E7)-INDEX('RAB input'!BS$79:BS$128,$E7)-INDEX('RAB input'!BS$133:BS$182,$E7))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E7)-INDEX('RAB input'!BT$79:BT$128,$E7)-INDEX('RAB input'!BT$133:BT$182,$E7))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E7)-INDEX('RAB input'!BU$79:BU$128,$E7)-INDEX('RAB input'!BU$133:BU$182,$E7))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E7)=\"\", IF($G7=0, 0, F8), INDEX('RAB input'!$G$187:$G$236, $E7))","v":7},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E7)=\"\", G8, INDEX('RAB input'!H$187:H$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E7)=\"\", H8, INDEX('RAB input'!I$187:I$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E7)=\"\", I8, INDEX('RAB input'!J$187:J$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E7)=\"\", J8, INDEX('RAB input'!K$187:K$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E7)=\"\", K8, INDEX('RAB input'!L$187:L$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E7)=\"\", L8, INDEX('RAB input'!M$187:M$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E7)=\"\", M8, INDEX('RAB input'!N$187:N$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E7)=\"\", N8, INDEX('RAB input'!O$187:O$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E7)=\"\", O8, INDEX('RAB input'!P$187:P$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E7)=\"\", P8, INDEX('RAB input'!Q$187:Q$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E7)=\"\", Q8, INDEX('RAB input'!R$187:R$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E7)=\"\", R8, INDEX('RAB input'!S$187:S$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E7)=\"\", S8, INDEX('RAB input'!T$187:T$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E7)=\"\", T8, INDEX('RAB input'!U$187:U$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E7)=\"\", U8, INDEX('RAB input'!V$187:V$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E7)=\"\", V8, INDEX('RAB input'!W$187:W$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E7)=\"\", W8, INDEX('RAB input'!X$187:X$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E7)=\"\", X8, INDEX('RAB input'!Y$187:Y$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E7)=\"\", Y8, INDEX('RAB input'!Z$187:Z$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E7)=\"\", Z8, INDEX('RAB input'!AA$187:AA$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E7)=\"\", AA8, INDEX('RAB input'!AB$187:AB$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E7)=\"\", AB8, INDEX('RAB input'!AC$187:AC$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E7)=\"\", AC8, INDEX('RAB input'!AD$187:AD$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E7)=\"\", AD8, INDEX('RAB input'!AE$187:AE$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E7)=\"\", AE8, INDEX('RAB input'!AF$187:AF$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E7)=\"\", AF8, INDEX('RAB input'!AG$187:AG$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E7)=\"\", AG8, INDEX('RAB input'!AH$187:AH$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E7)=\"\", AH8, INDEX('RAB input'!AI$187:AI$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E7)=\"\", AI8, INDEX('RAB input'!AJ$187:AJ$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E7)=\"\", AJ8, INDEX('RAB input'!AK$187:AK$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E7)=\"\", AK8, INDEX('RAB input'!AL$187:AL$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E7)=\"\", AL8, INDEX('RAB input'!AM$187:AM$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E7)=\"\", AM8, INDEX('RAB input'!AN$187:AN$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E7)=\"\", AN8, INDEX('RAB input'!AO$187:AO$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E7)=\"\", AO8, INDEX('RAB input'!AP$187:AP$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E7)=\"\", AP8, INDEX('RAB input'!AQ$187:AQ$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E7)=\"\", AQ8, INDEX('RAB input'!AR$187:AR$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E7)=\"\", AR8, INDEX('RAB input'!AS$187:AS$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E7)=\"\", AS8, INDEX('RAB input'!AT$187:AT$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E7)=\"\", AT8, INDEX('RAB input'!AU$187:AU$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E7)=\"\", AU8, INDEX('RAB input'!AV$187:AV$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E7)=\"\", AV8, INDEX('RAB input'!AW$187:AW$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E7)=\"\", AW8, INDEX('RAB input'!AX$187:AX$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E7)=\"\", AX8, INDEX('RAB input'!AY$187:AY$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E7)=\"\", AY8, INDEX('RAB input'!AZ$187:AZ$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E7)=\"\", AZ8, INDEX('RAB input'!BA$187:BA$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E7)=\"\", BA8, INDEX('RAB input'!BB$187:BB$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E7)=\"\", BB8, INDEX('RAB input'!BC$187:BC$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E7)=\"\", BC8, INDEX('RAB input'!BD$187:BD$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E7)=\"\", BD8, INDEX('RAB input'!BE$187:BE$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E7)=\"\", BE8, INDEX('RAB input'!BF$187:BF$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E7)=\"\", BF8, INDEX('RAB input'!BG$187:BG$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E7)=\"\", BG8, INDEX('RAB input'!BH$187:BH$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E7)=\"\", BH8, INDEX('RAB input'!BI$187:BI$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E7)=\"\", BI8, INDEX('RAB input'!BJ$187:BJ$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E7)=\"\", BJ8, INDEX('RAB input'!BK$187:BK$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E7)=\"\", BK8, INDEX('RAB input'!BL$187:BL$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E7)=\"\", BL8, INDEX('RAB input'!BM$187:BM$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E7)=\"\", BM8, INDEX('RAB input'!BN$187:BN$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E7)=\"\", BN8, INDEX('RAB input'!BO$187:BO$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E7)=\"\", BO8, INDEX('RAB input'!BP$187:BP$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E7)=\"\", BP8, INDEX('RAB input'!BQ$187:BQ$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E7)=\"\", BQ8, INDEX('RAB input'!BR$187:BR$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E7)=\"\", BR8, INDEX('RAB input'!BS$187:BS$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E7)=\"\", BS8, INDEX('RAB input'!BT$187:BT$236, $E7))","v":28},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E7)=\"\", BT8, INDEX('RAB input'!BU$187:BU$236, $E7))","v":28}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E7)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E7)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E7)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E7)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E7)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E7)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E7)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E7)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E7)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E7)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E7)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E7)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E7)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E7)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E7)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E7)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E7)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E7)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E7)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E7)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E7)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E7)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E7)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E7)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E7)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E7)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E7)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E7)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E7)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E7)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E7)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E7)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E7)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E7)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E7)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E7)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E7)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E7)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E7)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E7)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E7)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E7)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E7)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E7)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E7)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E7)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E7)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E7)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E7)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E7)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E7)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E7)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E7)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E7)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E7)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E7)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E7)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E7)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E7)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E7)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E7)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E7)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E7)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E7)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E7)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E7)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E7)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G9<>0, IF(G8<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E7)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H9<>0, IF(H8<>\"n/a\", H8-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I9<>0, IF(I8<>\"n/a\", I8-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J9<>0, IF(J8<>\"n/a\", J8-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K9<>0, IF(K8<>\"n/a\", K8-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L9<>0, IF(L8<>\"n/a\", L8-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M9<>0, IF(M8<>\"n/a\", M8-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N9<>0, IF(N8<>\"n/a\", N8-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O9<>0, IF(O8<>\"n/a\", O8-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P9<>0, IF(P8<>\"n/a\", P8-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q9<>0, IF(Q8<>\"n/a\", Q8-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R9<>0, IF(R8<>\"n/a\", R8-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S9<>0, IF(S8<>\"n/a\", S8-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T9<>0, IF(T8<>\"n/a\", T8-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U9<>0, IF(U8<>\"n/a\", U8-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V9<>0, IF(V8<>\"n/a\", V8-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W9<>0, IF(W8<>\"n/a\", W8-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X9<>0, IF(X8<>\"n/a\", X8-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y9<>0, IF(Y8<>\"n/a\", Y8-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z9<>0, IF(Z8<>\"n/a\", Z8-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA9<>0, IF(AA8<>\"n/a\", AA8-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB9<>0, IF(AB8<>\"n/a\", AB8-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC9<>0, IF(AC8<>\"n/a\", AC8-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD9<>0, IF(AD8<>\"n/a\", AD8-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE9<>0, IF(AE8<>\"n/a\", AE8-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF9<>0, IF(AF8<>\"n/a\", AF8-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG9<>0, IF(AG8<>\"n/a\", AG8-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH9<>0, IF(AH8<>\"n/a\", AH8-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI9<>0, IF(AI8<>\"n/a\", AI8-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ9<>0, IF(AJ8<>\"n/a\", AJ8-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK9<>0, IF(AK8<>\"n/a\", AK8-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL9<>0, IF(AL8<>\"n/a\", AL8-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM9<>0, IF(AM8<>\"n/a\", AM8-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN9<>0, IF(AN8<>\"n/a\", AN8-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO9<>0, IF(AO8<>\"n/a\", AO8-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP9<>0, IF(AP8<>\"n/a\", AP8-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ9<>0, IF(AQ8<>\"n/a\", AQ8-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR9<>0, IF(AR8<>\"n/a\", AR8-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS9<>0, IF(AS8<>\"n/a\", AS8-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT9<>0, IF(AT8<>\"n/a\", AT8-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU9<>0, IF(AU8<>\"n/a\", AU8-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV9<>0, IF(AV8<>\"n/a\", AV8-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW9<>0, IF(AW8<>\"n/a\", AW8-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX9<>0, IF(AX8<>\"n/a\", AX8-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY9<>0, IF(AY8<>\"n/a\", AY8-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ9<>0, IF(AZ8<>\"n/a\", AZ8-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA9<>0, IF(BA8<>\"n/a\", BA8-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB9<>0, IF(BB8<>\"n/a\", BB8-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC9<>0, IF(BC8<>\"n/a\", BC8-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD9<>0, IF(BD8<>\"n/a\", BD8-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE9<>0, IF(BE8<>\"n/a\", BE8-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF9<>0, IF(BF8<>\"n/a\", BF8-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG9<>0, IF(BG8<>\"n/a\", BG8-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH9<>0, IF(BH8<>\"n/a\", BH8-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI9<>0, IF(BI8<>\"n/a\", BI8-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ9<>0, IF(BJ8<>\"n/a\", BJ8-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK9<>0, IF(BK8<>\"n/a\", BK8-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL9<>0, IF(BL8<>\"n/a\", BL8-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM9<>0, IF(BM8<>\"n/a\", BM8-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN9<>0, IF(BN8<>\"n/a\", BN8-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO9<>0, IF(BO8<>\"n/a\", BO8-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP9<>0, IF(BP8<>\"n/a\", BP8-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ9<>0, IF(BQ8<>\"n/a\", BQ8-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR9<>0, IF(BR8<>\"n/a\", BR8-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS9<>0, IF(BS8<>\"n/a\", BS8-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT9<>0, IF(BT8<>\"n/a\", BT8-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU9<>0, IF(BU8<>\"n/a\", BU8-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E7)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E7)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E7)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E7)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E7)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E7)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E7)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E7)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E7)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E7)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E7)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E7)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E7)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E7)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E7)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E7)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E7)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E7)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E7)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E7)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E7)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E7)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E7)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E7)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E7)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E7)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E7)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E7)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E7)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E7)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E7)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E7)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E7)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E7)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E7)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E7)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E7)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E7)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E7)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E7)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E7)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E7)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E7)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E7)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E7)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E7)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E7)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E7)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E7)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E7)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E7)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E7)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E7)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E7)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E7)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E7)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E7)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E7)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E7)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E7)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E7)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E7)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E7)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E7)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E7)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E7)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E7)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G11<>0, IF(G8<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E7)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H11<>0, IF(H8<>\"n/a\", H8-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I11<>0, IF(I8<>\"n/a\", I8-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J11<>0, IF(J8<>\"n/a\", J8-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K11<>0, IF(K8<>\"n/a\", K8-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L11<>0, IF(L8<>\"n/a\", L8-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M11<>0, IF(M8<>\"n/a\", M8-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N11<>0, IF(N8<>\"n/a\", N8-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O11<>0, IF(O8<>\"n/a\", O8-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P11<>0, IF(P8<>\"n/a\", P8-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q11<>0, IF(Q8<>\"n/a\", Q8-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R11<>0, IF(R8<>\"n/a\", R8-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S11<>0, IF(S8<>\"n/a\", S8-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T11<>0, IF(T8<>\"n/a\", T8-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U11<>0, IF(U8<>\"n/a\", U8-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V11<>0, IF(V8<>\"n/a\", V8-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W11<>0, IF(W8<>\"n/a\", W8-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X11<>0, IF(X8<>\"n/a\", X8-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y11<>0, IF(Y8<>\"n/a\", Y8-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z11<>0, IF(Z8<>\"n/a\", Z8-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA11<>0, IF(AA8<>\"n/a\", AA8-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB11<>0, IF(AB8<>\"n/a\", AB8-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC11<>0, IF(AC8<>\"n/a\", AC8-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD11<>0, IF(AD8<>\"n/a\", AD8-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE11<>0, IF(AE8<>\"n/a\", AE8-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF11<>0, IF(AF8<>\"n/a\", AF8-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG11<>0, IF(AG8<>\"n/a\", AG8-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH11<>0, IF(AH8<>\"n/a\", AH8-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI11<>0, IF(AI8<>\"n/a\", AI8-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ11<>0, IF(AJ8<>\"n/a\", AJ8-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK11<>0, IF(AK8<>\"n/a\", AK8-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL11<>0, IF(AL8<>\"n/a\", AL8-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM11<>0, IF(AM8<>\"n/a\", AM8-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN11<>0, IF(AN8<>\"n/a\", AN8-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO11<>0, IF(AO8<>\"n/a\", AO8-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP11<>0, IF(AP8<>\"n/a\", AP8-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ11<>0, IF(AQ8<>\"n/a\", AQ8-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR11<>0, IF(AR8<>\"n/a\", AR8-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS11<>0, IF(AS8<>\"n/a\", AS8-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT11<>0, IF(AT8<>\"n/a\", AT8-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU11<>0, IF(AU8<>\"n/a\", AU8-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV11<>0, IF(AV8<>\"n/a\", AV8-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW11<>0, IF(AW8<>\"n/a\", AW8-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX11<>0, IF(AX8<>\"n/a\", AX8-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY11<>0, IF(AY8<>\"n/a\", AY8-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ11<>0, IF(AZ8<>\"n/a\", AZ8-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA11<>0, IF(BA8<>\"n/a\", BA8-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB11<>0, IF(BB8<>\"n/a\", BB8-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC11<>0, IF(BC8<>\"n/a\", BC8-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD11<>0, IF(BD8<>\"n/a\", BD8-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE11<>0, IF(BE8<>\"n/a\", BE8-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF11<>0, IF(BF8<>\"n/a\", BF8-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG11<>0, IF(BG8<>\"n/a\", BG8-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH11<>0, IF(BH8<>\"n/a\", BH8-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI11<>0, IF(BI8<>\"n/a\", BI8-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ11<>0, IF(BJ8<>\"n/a\", BJ8-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK11<>0, IF(BK8<>\"n/a\", BK8-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL11<>0, IF(BL8<>\"n/a\", BL8-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM11<>0, IF(BM8<>\"n/a\", BM8-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN11<>0, IF(BN8<>\"n/a\", BN8-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO11<>0, IF(BO8<>\"n/a\", BO8-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP11<>0, IF(BP8<>\"n/a\", BP8-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ11<>0, IF(BQ8<>\"n/a\", BQ8-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR11<>0, IF(BR8<>\"n/a\", BR8-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS11<>0, IF(BS8<>\"n/a\", BS8-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT11<>0, IF(BT8<>\"n/a\", BT8-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU11<>0, IF(BU8<>\"n/a\", BU8-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E7)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E7)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E7)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E7)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E7)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E7)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E7)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E7)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E7)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E7)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E7)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E7)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E7)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E7)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E7)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E7)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E7)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E7)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E7)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E7)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E7)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E7)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E7)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E7)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E7)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E7)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E7)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E7)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E7)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E7)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E7)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E7)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E7)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E7)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E7)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E7)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E7)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E7)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E7)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E7)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E7)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E7)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E7)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E7)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E7)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E7)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E7)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E7)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E7)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E7)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E7)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E7)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E7)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E7)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E7)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E7)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E7)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E7)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E7)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E7)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E7)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E7)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E7)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E7)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E7)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E7)/'RAB input'!BU$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E7)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E7)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E7)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E7)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E7)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E7)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E7)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E7)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E7)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E7)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E7)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E7)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E7)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E7)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E7)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E7)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E7)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E7)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E7)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>H$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:G17))))","v":1.5968501385294378},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>I$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:H17))))","v":1.5968501385294378},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>J$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:I17))))","v":1.5968501385294378},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>K$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:J17))))","v":1.5968501385294378},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>L$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:K17))))","v":1.5968501385294378},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>M$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:L17))))","v":1.5968501385294378},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>N$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:M17))))","v":1.5968501385294367},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>O$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:N17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>P$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:O17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>Q$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:P17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>R$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:Q17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>S$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:R17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>T$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:S17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>U$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:T17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>V$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:U17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>W$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:V17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>X$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:W17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>Y$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:X17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>Z$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:Y17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AA$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:Z17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AB$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AA17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AC$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AB17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AD$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AC17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AE$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AD17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AF$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AE17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AG$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AF17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AH$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AG17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AI$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AH17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AJ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AI17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AK$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AJ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AL$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AK17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AM$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AL17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AN$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AM17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AO$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AN17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AP$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AO17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AQ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AP17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AR$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AQ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AS$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AR17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AT$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AS17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AU$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AT17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AV$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AU17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AW$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AV17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AX$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AW17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AY$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AX17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AZ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AY17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BA$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AZ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BB$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BA17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BC$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BB17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BD$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BC17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BE$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BD17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BF$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BE17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BG$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BF17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BH$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BG17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BI$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BH17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BJ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BI17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BK$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BJ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BL$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BK17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BM$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BL17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BN$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BM17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BO$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BN17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BP$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BO17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BQ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BP17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BR$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BQ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BS$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BR17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BT$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BS17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BU$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BT17))))","v":0}]
[null,null,null,null,{"$f":"E17+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E18)","v":"Depreciation of net capex 2010-11"},null,null,{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>I$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:H18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>J$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:I18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>K$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:J18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>L$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:K18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>M$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:L18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>N$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:M18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>O$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:N18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>P$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:O18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>Q$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:P18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>R$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:Q18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>S$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:R18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>T$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:S18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>U$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:T18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>V$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:U18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>W$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:V18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>X$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:W18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>Y$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:X18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>Z$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:Y18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AA$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:Z18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AB$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AA18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AC$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AB18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AD$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AC18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AE$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AD18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AF$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AE18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AG$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AF18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AH$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AG18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AI$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AH18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AJ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AI18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AK$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AJ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AL$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AK18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AM$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AL18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AN$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AM18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AO$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AN18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AP$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AO18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AQ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AP18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AR$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AQ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AS$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AR18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AT$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AS18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AU$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AT18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AV$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AU18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AW$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AV18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AX$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AW18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AY$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AX18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AZ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AY18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BA$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AZ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BB$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BA18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BC$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BB18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BD$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BC18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BE$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BD18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BF$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BE18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BG$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BF18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BH$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BG18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BI$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BH18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BJ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BI18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BK$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BJ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BL$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BK18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BM$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BL18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BN$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BM18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BO$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BN18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BP$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BO18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BQ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BP18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BR$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BQ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BS$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BR18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BT$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BS18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BU$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BT18))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E19)","v":"Depreciation of net capex 2011-12"},null,null,null,{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>J$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:I19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>K$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:J19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>L$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:K19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>M$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:L19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>N$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:M19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>O$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:N19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>P$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:O19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>Q$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:P19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>R$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:Q19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>S$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:R19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>T$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:S19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>U$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:T19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>V$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:U19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>W$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:V19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>X$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:W19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>Y$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:X19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>Z$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:Y19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AA$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:Z19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AB$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AA19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AC$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AB19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AD$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AC19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AE$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AD19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AF$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AE19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AG$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AF19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AH$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AG19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AI$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AH19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AJ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AI19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AK$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AJ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AL$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AK19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AM$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AL19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AN$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AM19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AO$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AN19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AP$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AO19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AQ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AP19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AR$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AQ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AS$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AR19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AT$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AS19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AU$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AT19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AV$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AU19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AW$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AV19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AX$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AW19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AY$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AX19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AZ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AY19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BA$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AZ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BB$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BA19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BC$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BB19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BD$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BC19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BE$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BD19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BF$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BE19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BG$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BF19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BH$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BG19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BI$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BH19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BJ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BI19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BK$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BJ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BL$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BK19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BM$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BL19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BN$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BM19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BO$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BN19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BP$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BO19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BQ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BP19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BR$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BQ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BS$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BR19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BT$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BS19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BU$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BT19))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E20)","v":"Depreciation of net capex 2012-13"},null,null,null,null,{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>K$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:J20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>L$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:K20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>M$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:L20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>N$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:M20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>O$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:N20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>P$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:O20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>Q$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:P20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>R$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:Q20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>S$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:R20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>T$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:S20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>U$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:T20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>V$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:U20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>W$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:V20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>X$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:W20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>Y$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:X20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>Z$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:Y20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AA$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:Z20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AB$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AA20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AC$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AB20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AD$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AC20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AE$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AD20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AF$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AE20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AG$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AF20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AH$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AG20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AI$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AH20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AJ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AI20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AK$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AJ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AL$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AK20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AM$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AL20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AN$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AM20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AO$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AN20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AP$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AO20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AQ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AP20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AR$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AQ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AS$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AR20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AT$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AS20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AU$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AT20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AV$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AU20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AW$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AV20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AX$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AW20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AY$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AX20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AZ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AY20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BA$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AZ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BB$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BA20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BC$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BB20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BD$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BC20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BE$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BD20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BF$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BE20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BG$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BF20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BH$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BG20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BI$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BH20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BJ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BI20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BK$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BJ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BL$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BK20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BM$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BL20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BN$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BM20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BO$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BN20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BP$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BO20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BQ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BP20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BR$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BQ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BS$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BR20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BT$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BS20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BU$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BT20))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E21)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>L$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:K21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>M$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:L21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>N$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:M21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>O$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:N21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>P$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:O21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>Q$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:P21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>R$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:Q21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>S$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:R21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>T$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:S21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>U$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:T21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>V$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:U21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>W$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:V21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>X$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:W21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>Y$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:X21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>Z$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:Y21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AA$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:Z21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AB$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AA21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AC$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AB21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AD$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AC21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AE$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AD21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AF$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AE21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AG$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AF21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AH$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AG21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AI$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AH21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AJ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AI21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AK$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AJ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AL$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AK21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AM$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AL21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AN$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AM21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AO$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AN21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AP$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AO21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AQ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AP21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AR$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AQ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AS$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AR21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AT$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AS21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AU$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AT21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AV$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AU21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AW$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AV21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AX$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AW21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AY$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AX21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AZ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AY21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BA$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AZ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BB$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BA21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BC$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BB21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BD$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BC21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BE$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BD21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BF$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BE21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BG$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BF21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BH$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BG21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BI$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BH21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BJ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BI21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BK$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BJ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BL$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BK21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BM$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BL21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BN$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BM21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BO$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BN21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BP$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BO21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BQ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BP21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BR$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BQ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BS$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BR21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BT$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BS21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BU$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BT21))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E22)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>M$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:L22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>N$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:M22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>O$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:N22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>P$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:O22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>Q$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:P22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>R$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:Q22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>S$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:R22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>T$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:S22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>U$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:T22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>V$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:U22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>W$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:V22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>X$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:W22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>Y$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:X22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>Z$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:Y22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AA$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:Z22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AB$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AA22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AC$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AB22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AD$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AC22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AE$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AD22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AF$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AE22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AG$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AF22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AH$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AG22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AI$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AH22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AJ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AI22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AK$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AJ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AL$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AK22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AM$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AL22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AN$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AM22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AO$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AN22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AP$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AO22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AQ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AP22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AR$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AQ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AS$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AR22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AT$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AS22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AU$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AT22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AV$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AU22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AW$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AV22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AX$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AW22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AY$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AX22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AZ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AY22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BA$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AZ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BB$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BA22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BC$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BB22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BD$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BC22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BE$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BD22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BF$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BE22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BG$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BF22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BH$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BG22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BI$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BH22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BJ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BI22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BK$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BJ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BL$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BK22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BM$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BL22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BN$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BM22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BO$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BN22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BP$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BO22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BQ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BP22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BR$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BQ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BS$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BR22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BT$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BS22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BU$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BT22))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E23)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>N$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:M23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>O$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:N23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>P$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:O23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>Q$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:P23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>R$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:Q23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>S$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:R23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>T$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:S23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>U$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:T23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>V$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:U23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>W$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:V23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>X$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:W23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>Y$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:X23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>Z$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:Y23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AA$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:Z23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AB$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AA23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AC$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AB23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AD$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AC23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AE$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AD23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AF$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AE23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AG$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AF23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AH$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AG23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AI$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AH23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AJ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AI23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AK$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AJ23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AL$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AK23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AM$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AL23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AN$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AM23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AO$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AN23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AP$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AO23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AQ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AP23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AR$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AQ23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AS$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AR23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AT$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AS23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AU$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AT23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AV$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AU23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AW$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AV23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AX$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AW23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AY$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AX23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AZ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AY23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BA$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AZ23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BB$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BA23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BC$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BB23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BD$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BC23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BE$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BD23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BF$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BE23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BG$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BF23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BH$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BG23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BI$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BH23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BJ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BI23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BK$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BJ23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BL$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BK23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BM$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BL23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BN$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BM23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BO$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BN23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BP$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BO23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BQ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BP23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BR$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BQ23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BS$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BR23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BT$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BS23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BU$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BT23))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E24)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>O$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:N24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>P$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:O24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>Q$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:P24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>R$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:Q24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>S$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:R24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>T$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:S24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>U$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:T24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>V$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:U24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>W$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:V24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>X$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:W24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>Y$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:X24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>Z$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:Y24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AA$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:Z24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AB$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AA24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AC$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AB24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AD$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AC24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AE$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AD24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AF$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AE24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AG$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AF24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AH$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AG24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AI$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AH24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AJ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AI24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AK$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AJ24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AL$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AK24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AM$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AL24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AN$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AM24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AO$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AN24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AP$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AO24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AQ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AP24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AR$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AQ24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AS$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AR24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AT$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AS24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AU$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AT24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AV$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AU24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AW$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AV24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AX$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AW24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AY$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AX24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AZ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AY24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BA$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AZ24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BB$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BA24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BC$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BB24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BD$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BC24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BE$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BD24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BF$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BE24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BG$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BF24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BH$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BG24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BI$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BH24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BJ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BI24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BK$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BJ24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BL$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BK24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BM$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BL24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BN$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BM24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BO$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BN24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BP$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BO24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BQ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BP24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BR$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BQ24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BS$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BR24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BT$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BS24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BU$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BT24))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E25)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>P$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:O25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>Q$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:P25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>R$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:Q25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>S$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:R25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>T$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:S25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>U$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:T25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>V$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:U25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>W$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:V25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>X$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:W25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>Y$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:X25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>Z$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:Y25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AA$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:Z25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AB$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AA25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AC$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AB25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AD$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AC25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AE$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AD25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AF$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AE25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AG$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AF25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AH$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AG25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AI$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AH25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AJ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AI25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AK$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AJ25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AL$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AK25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AM$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AL25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AN$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AM25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AO$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AN25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AP$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AO25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AQ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AP25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AR$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AQ25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AS$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AR25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AT$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AS25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AU$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AT25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AV$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AU25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AW$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AV25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AX$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AW25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AY$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AX25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AZ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AY25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BA$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AZ25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BB$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BA25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BC$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BB25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BD$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BC25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BE$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BD25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BF$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BE25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BG$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BF25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BH$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BG25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BI$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BH25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BJ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BI25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BK$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BJ25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BL$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BK25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BM$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BL25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BN$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BM25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BO$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BN25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BP$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BO25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BQ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BP25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BR$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BQ25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BS$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BR25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BT$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BS25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BU$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BT25))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E26)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>Q$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:P26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>R$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:Q26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>S$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:R26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>T$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:S26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>U$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:T26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>V$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:U26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>W$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:V26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>X$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:W26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>Y$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:X26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>Z$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:Y26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AA$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:Z26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AB$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AA26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AC$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AB26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AD$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AC26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AE$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AD26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AF$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AE26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AG$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AF26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AH$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AG26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AI$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AH26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AJ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AI26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AK$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AJ26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AL$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AK26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AM$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AL26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AN$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AM26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AO$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AN26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AP$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AO26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AQ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AP26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AR$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AQ26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AS$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AR26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AT$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AS26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AU$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AT26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AV$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AU26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AW$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AV26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AX$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AW26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AY$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AX26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AZ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AY26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BA$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AZ26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BB$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BA26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BC$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BB26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BD$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BC26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BE$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BD26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BF$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BE26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BG$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BF26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BH$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BG26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BI$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BH26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BJ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BI26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BK$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BJ26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BL$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BK26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BM$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BL26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BN$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BM26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BO$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BN26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BP$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BO26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BQ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BP26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BR$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BQ26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BS$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BR26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BT$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BS26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BU$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BT26))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E27)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>R$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:Q27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>S$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:R27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>T$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:S27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>U$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:T27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>V$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:U27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>W$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:V27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>X$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:W27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>Y$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:X27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>Z$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:Y27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AA$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:Z27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AB$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AA27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AC$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AB27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AD$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AC27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AE$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AD27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AF$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AE27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AG$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AF27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AH$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AG27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AI$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AH27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AJ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AI27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AK$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AJ27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AL$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AK27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AM$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AL27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AN$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AM27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AO$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AN27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AP$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AO27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AQ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AP27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AR$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AQ27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AS$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AR27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AT$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AS27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AU$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AT27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AV$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AU27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AW$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AV27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AX$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AW27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AY$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AX27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AZ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AY27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BA$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AZ27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BB$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BA27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BC$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BB27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BD$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BC27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BE$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BD27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BF$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BE27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BG$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BF27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BH$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BG27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BI$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BH27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BJ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BI27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BK$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BJ27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BL$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BK27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BM$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BL27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BN$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BM27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BO$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BN27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BP$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BO27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BQ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BP27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BR$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BQ27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BS$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BR27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BT$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BS27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BU$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BT27))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E28)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>S$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:R28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>T$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:S28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>U$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:T28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>V$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:U28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>W$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:V28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>X$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:W28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>Y$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:X28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>Z$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:Y28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AA$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:Z28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AB$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AA28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AC$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AB28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AD$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AC28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AE$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AD28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AF$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AE28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AG$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AF28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AH$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AG28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AI$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AH28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AJ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AI28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AK$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AJ28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AL$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AK28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AM$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AL28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AN$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AM28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AO$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AN28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AP$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AO28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AQ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AP28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AR$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AQ28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AS$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AR28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AT$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AS28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AU$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AT28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AV$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AU28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AW$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AV28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AX$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AW28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AY$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AX28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AZ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AY28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BA$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AZ28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BB$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BA28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BC$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BB28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BD$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BC28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BE$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BD28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BF$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BE28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BG$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BF28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BH$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BG28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BI$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BH28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BJ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BI28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BK$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BJ28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BL$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BK28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BM$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BL28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BN$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BM28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BO$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BN28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BP$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BO28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BQ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BP28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BR$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BQ28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BS$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BR28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BT$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BS28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BU$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BT28))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E29)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>T$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:S29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>U$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:T29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>V$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:U29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>W$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:V29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>X$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:W29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>Y$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:X29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>Z$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:Y29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AA$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:Z29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AB$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AA29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AC$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AB29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AD$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AC29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AE$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AD29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AF$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AE29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AG$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AF29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AH$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AG29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AI$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AH29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AJ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AI29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AK$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AJ29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AL$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AK29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AM$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AL29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AN$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AM29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AO$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AN29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AP$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AO29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AQ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AP29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AR$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AQ29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AS$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AR29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AT$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AS29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AU$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AT29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AV$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AU29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AW$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AV29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AX$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AW29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AY$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AX29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AZ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AY29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BA$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AZ29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BB$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BA29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BC$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BB29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BD$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BC29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BE$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BD29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BF$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BE29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BG$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BF29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BH$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BG29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BI$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BH29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BJ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BI29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BK$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BJ29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BL$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BK29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BM$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BL29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BN$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BM29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BO$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BN29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BP$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BO29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BQ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BP29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BR$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BQ29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BS$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BR29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BT$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BS29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BU$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BT29))))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E30)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>U$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:T30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>V$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:U30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>W$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:V30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>X$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:W30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>Y$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:X30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>Z$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:Y30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AA$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:Z30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AB$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AA30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AC$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AB30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AD$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AC30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AE$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AD30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AF$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AE30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AG$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AF30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AH$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AG30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AI$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AH30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AJ$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AI30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AK$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AJ30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AL$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AK30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AM$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AL30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AN$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AM30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AO$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AN30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AP$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AO30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AQ$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AP30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AR$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AQ30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AS$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AR30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AT$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AS30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AU$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AT30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AV$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AU30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AW$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AV30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AX$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AW30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AY$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AX30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AZ$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AY30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BA$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AZ30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BB$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BA30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BC$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BB30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BD$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BC30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BE$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BD30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BF$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BE30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BG$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BF30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BH$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BG30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BI$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BH30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BJ$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BI30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BK$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BJ30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BL$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BK30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BM$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BL30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BN$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BM30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BO$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BN30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BP$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BO30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BQ$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BP30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BR$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BQ30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BS$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BR30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BT$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BS30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BU$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BT30))))","v":0}]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E31)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>V$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:U31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>W$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:V31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>X$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:W31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>Y$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:X31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>Z$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:Y31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AA$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:Z31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AB$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AA31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AC$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AB31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AD$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AC31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AE$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AD31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AF$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AE31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AG$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AF31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AH$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AG31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AI$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AH31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AJ$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AI31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AK$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AJ31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AL$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AK31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AM$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AL31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AN$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AM31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AO$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AN31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AP$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AO31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AQ$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AP31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AR$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AQ31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AS$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AR31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AT$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AS31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AU$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AT31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AV$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AU31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AW$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AV31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AX$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AW31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AY$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AX31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AZ$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AY31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BA$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AZ31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BB$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BA31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BC$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BB31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BD$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BC31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BE$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BD31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BF$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BE31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BG$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BF31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BH$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BG31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BI$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BH31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BJ$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BI31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BK$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BJ31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BL$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BK31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BM$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BL31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BN$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BM31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BO$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BN31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BP$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BO31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BQ$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BP31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BR$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BQ31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BS$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BR31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BT$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BS31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BU$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BT31))))","v":0}]
[null,null,null,null,15,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E32)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>W$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:V32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>X$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:W32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>Y$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:X32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>Z$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:Y32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AA$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:Z32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AB$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AA32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AC$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AB32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AD$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AC32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AE$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AD32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AF$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AE32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AG$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AF32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AH$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AG32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AI$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AH32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AJ$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AI32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AK$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AJ32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AL$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AK32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AM$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AL32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AN$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AM32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AO$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AN32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AP$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AO32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AQ$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AP32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AR$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AQ32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AS$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AR32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AT$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AS32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AU$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AT32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AV$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AU32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AW$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AV32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AX$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AW32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AY$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AX32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AZ$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AY32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BA$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AZ32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BB$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BA32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BC$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BB32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BD$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BC32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BE$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BD32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BF$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BE32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BG$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BF32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BH$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BG32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BI$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BH32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BJ$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BI32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BK$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BJ32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BL$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BK32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BM$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BL32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BN$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BM32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BO$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BN32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BP$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BO32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BQ$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BP32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BR$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BQ32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BS$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BR32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BT$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BS32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BU$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BT32))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E22","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E34)","v":"Depreciation of t-1 and t-2 adjustment 2009-10"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=M$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:L35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:L35)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:L35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=N$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:M35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:M35)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:M35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=O$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:N35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:N35)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:N35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=P$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:O35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:O35)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:O35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=Q$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:P35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:P35)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:P35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=R$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:Q35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:Q35)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:Q35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=S$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:R35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:R35)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:R35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=T$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:S35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:S35)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:S35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=U$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:T35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:T35)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:T35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=V$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:U35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:U35)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:U35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=W$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:V35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:V35)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:V35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=X$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:W35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:W35)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:W35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=Y$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:X35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:X35)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:X35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=Z$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:Y35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:Y35)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:Y35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AA$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:Z35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:Z35)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:Z35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AB$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AA35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AA35)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AA35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AC$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AB35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AB35)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AB35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AD$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AC35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AC35)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AC35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AE$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AD35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AD35)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AD35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AF$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AE35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AE35)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AE35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AG$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AF35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AF35)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AF35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AH$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AG35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AG35)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AG35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AI$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AH35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AH35)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AH35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AJ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AI35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AI35)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AI35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AK$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AJ35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AJ35)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AJ35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AL$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AK35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AK35)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AK35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AM$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AL35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AL35)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AL35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AN$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AM35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AM35)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AM35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AO$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AN35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AN35)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AN35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AP$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AO35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AO35)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AO35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AQ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AP35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AP35)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AP35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AR$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AQ35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AQ35)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AQ35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AS$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AR35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AR35)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AR35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AT$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AS35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AS35)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AS35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AU$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AT35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AT35)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AT35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AV$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AU35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AU35)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AU35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AW$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AV35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AV35)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AV35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AX$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AW35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AW35)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AW35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AY$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AX35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AX35)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AX35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=AZ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AY35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AY35)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AY35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BA$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:AZ35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:AZ35)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:AZ35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BB$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BA35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BA35)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BA35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BC$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BB35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BB35)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BB35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BD$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BC35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BC35)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BC35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BE$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BD35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BD35)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BD35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BF$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BE35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BE35)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BE35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BG$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BF35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BF35)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BF35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BH$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BG35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BG35)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BG35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BI$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BH35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BH35)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BH35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BJ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BI35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BI35)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BI35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BK$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BJ35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BJ35)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BJ35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BL$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BK35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BK35)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BK35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BM$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BL35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BL35)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BL35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BN$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BM35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BM35)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BM35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BO$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BN35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BN35)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BN35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BP$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BO35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BO35)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BO35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BQ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BP35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BP35)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BP35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BR$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BQ35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BQ35)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BQ35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BS$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BR35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BR35)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BR35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BT$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BS35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BS35)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BS35)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E34)+$E17>=BU$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E34)<>0, OFFSET($G11, -$E17, $E34)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)-SUM($G35:BT35)),\nIF(AND(OFFSET($G9, -$E17, $E34)=0, OFFSET($G11, -$E17, $E34)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G12, -$E17, $E34)+$E34, IFERROR(OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G11, -$E17, $E34)-SUM($G35:BT35)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E34)<OFFSET($G10, -$E17, $E34)+$E34, IFERROR(OFFSET($G9, -$E17, $E34)/OFFSET($G10, -$E17, $E34)+OFFSET($G11, -$E17, $E34)/OFFSET($G12, -$E17, $E34), 0), OFFSET($G9, -$E17, $E34)+OFFSET($G11, -$E17, $E34)-SUM($G35:BT35)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E35+5","v":10},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E35)","v":"Depreciation of t-1 and t-2 adjustment 2014-15"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=R$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:Q36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:Q36)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:Q36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=S$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:R36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:R36)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:R36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=T$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:S36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:S36)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:S36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=U$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:T36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:T36)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:T36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=V$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:U36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:U36)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:U36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=W$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:V36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:V36)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:V36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=X$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:W36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:W36)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:W36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=Y$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:X36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:X36)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:X36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=Z$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:Y36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:Y36)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:Y36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AA$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:Z36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:Z36)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:Z36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AB$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AA36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AA36)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AA36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AC$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AB36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AB36)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AB36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AD$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AC36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AC36)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AC36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AE$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AD36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AD36)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AD36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AF$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AE36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AE36)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AE36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AG$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AF36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AF36)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AF36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AH$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AG36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AG36)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AG36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AI$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AH36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AH36)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AH36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AJ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AI36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AI36)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AI36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AK$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AJ36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AJ36)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AJ36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AL$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AK36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AK36)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AK36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AM$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AL36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AL36)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AL36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AN$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AM36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AM36)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AM36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AO$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AN36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AN36)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AN36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AP$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AO36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AO36)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AO36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AQ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AP36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AP36)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AP36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AR$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AQ36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AQ36)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AQ36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AS$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AR36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AR36)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AR36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AT$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AS36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AS36)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AS36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AU$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AT36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AT36)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AT36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AV$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AU36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AU36)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AU36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AW$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AV36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AV36)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AV36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AX$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AW36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AW36)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AW36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AY$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AX36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AX36)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AX36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=AZ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AY36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AY36)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AY36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BA$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:AZ36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:AZ36)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:AZ36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BB$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BA36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BA36)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BA36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BC$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BB36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BB36)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BB36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BD$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BC36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BC36)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BC36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BE$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BD36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BD36)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BD36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BF$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BE36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BE36)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BE36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BG$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BF36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BF36)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BF36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BH$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BG36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BG36)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BG36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BI$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BH36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BH36)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BH36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BJ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BI36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BI36)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BI36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BK$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BJ36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BJ36)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BJ36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BL$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BK36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BK36)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BK36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BM$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BL36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BL36)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BL36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BN$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BM36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BM36)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BM36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BO$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BN36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BN36)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BN36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BP$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BO36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BO36)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BO36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BQ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BP36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BP36)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BP36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BR$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BQ36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BQ36)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BQ36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BS$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BR36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BR36)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BR36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BT$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BS36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BS36)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BS36)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E35)+$E18>=BU$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E35)<>0, OFFSET($G12, -$E18, $E35)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)-SUM($G36:BT36)),\nIF(AND(OFFSET($G10, -$E18, $E35)=0, OFFSET($G12, -$E18, $E35)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G13, -$E18, $E35)+$E35, IFERROR(OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G12, -$E18, $E35)-SUM($G36:BT36)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E35)<OFFSET($G11, -$E18, $E35)+$E35, IFERROR(OFFSET($G10, -$E18, $E35)/OFFSET($G11, -$E18, $E35)+OFFSET($G12, -$E18, $E35)/OFFSET($G13, -$E18, $E35), 0), OFFSET($G10, -$E18, $E35)+OFFSET($G12, -$E18, $E35)-SUM($G36:BT36)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E36+5","v":15},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E36)","v":"Depreciation of t-1 and t-2 adjustment 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=W$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:V37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:V37)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:V37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=X$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:W37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:W37)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:W37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=Y$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:X37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:X37)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:X37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=Z$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:Y37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:Y37)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:Y37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AA$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:Z37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:Z37)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:Z37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AB$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AA37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AA37)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AA37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AC$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AB37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AB37)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AB37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AD$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AC37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AC37)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AC37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AE$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AD37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AD37)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AD37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AF$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AE37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AE37)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AE37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AG$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AF37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AF37)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AF37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AH$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AG37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AG37)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AG37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AI$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AH37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AH37)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AH37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AJ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AI37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AI37)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AI37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AK$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AJ37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AJ37)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AJ37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AL$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AK37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AK37)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AK37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AM$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AL37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AL37)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AL37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AN$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AM37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AM37)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AM37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AO$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AN37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AN37)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AN37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AP$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AO37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AO37)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AO37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AQ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AP37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AP37)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AP37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AR$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AQ37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AQ37)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AQ37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AS$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AR37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AR37)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AR37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AT$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AS37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AS37)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AS37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AU$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AT37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AT37)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AT37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AV$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AU37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AU37)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AU37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AW$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AV37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AV37)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AV37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AX$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AW37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AW37)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AW37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AY$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AX37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AX37)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AX37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=AZ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AY37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AY37)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AY37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BA$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:AZ37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:AZ37)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:AZ37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BB$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BA37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BA37)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BA37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BC$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BB37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BB37)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BB37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BD$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BC37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BC37)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BC37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BE$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BD37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BD37)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BD37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BF$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BE37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BE37)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BE37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BG$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BF37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BF37)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BF37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BH$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BG37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BG37)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BG37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BI$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BH37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BH37)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BH37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BJ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BI37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BI37)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BI37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BK$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BJ37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BJ37)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BJ37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BL$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BK37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BK37)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BK37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BM$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BL37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BL37)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BL37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BN$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BM37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BM37)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BM37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BO$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BN37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BN37)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BN37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BP$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BO37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BO37)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BO37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BQ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BP37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BP37)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BP37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BR$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BQ37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BQ37)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BQ37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BS$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BR37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BR37)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BR37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BT$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BS37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BS37)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BS37)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E36)+$E19>=BU$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E36)<>0, OFFSET($G13, -$E19, $E36)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)-SUM($G37:BT37)),\nIF(AND(OFFSET($G11, -$E19, $E36)=0, OFFSET($G13, -$E19, $E36)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G14, -$E19, $E36)+$E36, IFERROR(OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G13, -$E19, $E36)-SUM($G37:BT37)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E36)<OFFSET($G12, -$E19, $E36)+$E36, IFERROR(OFFSET($G11, -$E19, $E36)/OFFSET($G12, -$E19, $E36)+OFFSET($G13, -$E19, $E36)/OFFSET($G14, -$E19, $E36), 0), OFFSET($G11, -$E19, $E36)+OFFSET($G13, -$E19, $E36)-SUM($G37:BT37)))))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E18)","v":"Depreciation of asset adjustments - RAB 2010-11"},null,null,{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(I$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:H40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(J$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:I40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(K$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:J40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(L$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:K40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(M$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:L40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(N$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:M40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(O$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:N40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(P$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:O40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(Q$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:P40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(R$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:Q40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(S$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:R40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(T$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:S40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(U$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:T40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(V$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:U40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(W$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:V40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(X$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:W40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(Y$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:X40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(Z$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:Y40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AA$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:Z40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AB$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AA40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AC$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AB40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AD$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AC40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AE$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AD40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AF$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AE40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AG$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AF40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AH$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AG40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AI$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AH40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AI40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AK$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AJ40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AL$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AK40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AM$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AL40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AN$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AM40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AO$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AN40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AP$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AO40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AP40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AR$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AQ40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AS$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AR40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AT$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AS40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AU$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AT40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AV$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AU40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AW$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AV40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AX$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AW40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AY$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AX40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AY40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BA$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:AZ40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BB$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BA40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BC$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BB40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BD$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BC40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BE$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BD40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BF$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BE40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BG$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BF40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BH$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BG40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BI$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BH40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BI40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BK$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BJ40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BL$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BK40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BM$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BL40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BN$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BM40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BO$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BN40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BP$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BO40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BP40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BR$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BQ40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BS$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BR40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BT$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BS40)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BU$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G40:BT40)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E19)","v":"Depreciation of asset adjustments - RAB 2011-12"},null,null,null,{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(J$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:I41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(K$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:J41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(L$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:K41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(M$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:L41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(N$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:M41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(O$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:N41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(P$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:O41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(Q$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:P41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(R$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:Q41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(S$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:R41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(T$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:S41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(U$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:T41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(V$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:U41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(W$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:V41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(X$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:W41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(Y$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:X41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(Z$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:Y41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AA$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:Z41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AB$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AA41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AC$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AB41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AD$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AC41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AE$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AD41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AF$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AE41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AG$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AF41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AH$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AG41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AI$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AH41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AI41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AK$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AJ41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AL$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AK41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AM$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AL41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AN$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AM41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AO$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AN41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AP$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AO41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AP41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AR$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AQ41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AS$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AR41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AT$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AS41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AU$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AT41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AV$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AU41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AW$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AV41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AX$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AW41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AY$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AX41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AY41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BA$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:AZ41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BB$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BA41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BC$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BB41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BD$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BC41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BE$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BD41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BF$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BE41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BG$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BF41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BH$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BG41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BI$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BH41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BI41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BK$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BJ41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BL$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BK41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BM$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BL41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BN$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BM41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BO$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BN41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BP$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BO41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BP41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BR$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BQ41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BS$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BR41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BT$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BS41)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BU$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G41:BT41)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E20)","v":"Depreciation of asset adjustments - RAB 2012-13"},null,null,null,null,{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(K$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:J42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(L$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:K42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(M$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:L42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(N$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:M42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(O$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:N42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(P$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:O42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(Q$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:P42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(R$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:Q42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(S$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:R42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(T$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:S42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(U$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:T42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(V$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:U42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(W$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:V42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(X$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:W42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(Y$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:X42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(Z$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:Y42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AA$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:Z42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AB$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AA42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AC$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AB42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AD$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AC42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AE$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AD42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AF$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AE42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AG$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AF42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AH$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AG42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AI$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AH42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AI42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AK$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AJ42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AL$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AK42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AM$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AL42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AN$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AM42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AO$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AN42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AP$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AO42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AP42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AR$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AQ42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AS$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AR42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AT$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AS42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AU$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AT42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AV$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AU42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AW$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AV42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AX$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AW42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AY$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AX42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AY42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BA$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:AZ42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BB$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BA42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BC$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BB42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BD$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BC42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BE$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BD42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BF$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BE42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BG$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BF42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BH$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BG42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BI$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BH42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BI42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BK$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BJ42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BL$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BK42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BM$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BL42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BN$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BM42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BO$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BN42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BP$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BO42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BP42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BR$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BQ42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BS$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BR42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BT$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BS42)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BU$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G42:BT42)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E21)","v":"Depreciation of asset adjustments - RAB 2013-14"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(L$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:K43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(M$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:L43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(N$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:M43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(O$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:N43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(P$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:O43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(Q$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:P43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(R$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:Q43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(S$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:R43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(T$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:S43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(U$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:T43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(V$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:U43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(W$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:V43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(X$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:W43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(Y$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:X43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(Z$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:Y43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AA$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:Z43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AB$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AA43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AC$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AB43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AD$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AC43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AE$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AD43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AF$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AE43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AG$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AF43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AH$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AG43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AI$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AH43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AI43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AK$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AJ43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AL$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AK43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AM$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AL43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AN$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AM43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AO$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AN43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AP$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AO43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AP43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AR$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AQ43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AS$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AR43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AT$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AS43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AU$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AT43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AV$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AU43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AW$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AV43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AX$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AW43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AY$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AX43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AY43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BA$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:AZ43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BB$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BA43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BC$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BB43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BD$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BC43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BE$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BD43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BF$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BE43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BG$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BF43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BH$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BG43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BI$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BH43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BI43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BK$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BJ43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BL$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BK43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BM$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BL43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BN$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BM43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BO$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BN43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BP$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BO43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BP43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BR$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BQ43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BS$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BR43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BT$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BS43)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BU$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G43:BT43)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E22)","v":"Depreciation of asset adjustments - RAB 2014-15"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(M$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:L44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(N$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:M44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(O$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:N44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(P$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:O44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(Q$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:P44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(R$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:Q44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(S$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:R44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(T$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:S44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(U$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:T44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(V$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:U44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(W$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:V44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(X$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:W44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(Y$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:X44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(Z$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:Y44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AA$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:Z44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AB$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AA44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AC$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AB44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AD$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AC44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AE$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AD44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AF$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AE44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AG$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AF44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AH$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AG44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AI$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AH44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AI44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AK$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AJ44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AL$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AK44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AM$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AL44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AN$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AM44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AO$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AN44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AP$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AO44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AP44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AR$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AQ44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AS$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AR44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AT$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AS44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AU$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AT44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AV$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AU44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AW$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AV44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AX$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AW44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AY$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AX44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AY44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BA$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:AZ44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BB$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BA44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BC$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BB44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BD$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BC44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BE$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BD44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BF$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BE44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BG$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BF44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BH$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BG44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BI$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BH44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BI44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BK$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BJ44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BL$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BK44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BM$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BL44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BN$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BM44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BO$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BN44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BP$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BO44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BP44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BR$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BQ44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BS$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BR44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BT$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BS44)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BU$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G44:BT44)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E23)","v":"Depreciation of asset adjustments - RAB 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(N$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:M45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(O$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:N45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(P$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:O45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(Q$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:P45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(R$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:Q45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(S$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:R45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(T$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:S45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(U$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:T45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(V$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:U45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(W$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:V45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(X$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:W45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(Y$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:X45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(Z$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:Y45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AA$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:Z45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AB$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AA45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AC$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AB45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AD$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AC45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AE$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AD45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AF$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AE45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AG$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AF45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AH$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AG45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AI$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AH45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AI45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AK$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AJ45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AL$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AK45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AM$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AL45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AN$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AM45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AO$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AN45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AP$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AO45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AP45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AR$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AQ45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AS$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AR45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AT$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AS45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AU$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AT45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AV$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AU45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AW$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AV45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AX$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AW45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AY$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AX45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AY45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BA$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:AZ45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BB$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BA45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BC$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BB45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BD$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BC45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BE$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BD45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BF$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BE45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BG$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BF45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BH$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BG45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BI$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BH45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BI45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BK$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BJ45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BL$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BK45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BM$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BL45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BN$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BM45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BO$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BN45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BP$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BO45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BP45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BR$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BQ45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BS$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BR45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BT$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BS45)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BU$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G45:BT45)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E24)","v":"Depreciation of asset adjustments - RAB 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(O$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:N46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(P$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:O46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(Q$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:P46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(R$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:Q46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(S$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:R46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(T$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:S46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(U$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:T46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(V$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:U46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(W$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:V46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(X$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:W46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(Y$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:X46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(Z$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:Y46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AA$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:Z46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AB$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AA46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AC$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AB46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AD$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AC46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AE$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AD46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AF$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AE46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AG$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AF46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AH$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AG46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AI$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AH46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AI46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AK$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AJ46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AL$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AK46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AM$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AL46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AN$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AM46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AO$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AN46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AP$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AO46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AP46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AR$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AQ46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AS$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AR46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AT$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AS46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AU$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AT46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AV$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AU46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AW$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AV46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AX$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AW46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AY$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AX46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AY46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BA$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:AZ46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BB$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BA46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BC$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BB46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BD$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BC46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BE$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BD46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BF$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BE46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BG$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BF46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BH$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BG46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BI$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BH46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BI46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BK$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BJ46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BL$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BK46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BM$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BL46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BN$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BM46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BO$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BN46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BP$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BO46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BP46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BR$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BQ46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BS$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BR46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BT$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BS46)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BU$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G46:BT46)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E25)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(P$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:O47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(Q$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:P47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(R$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:Q47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(S$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:R47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(T$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:S47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(U$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:T47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(V$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:U47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(W$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:V47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(X$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:W47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(Y$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:X47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(Z$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:Y47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AA$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:Z47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AB$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AA47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AC$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AB47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AD$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AC47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AE$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AD47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AF$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AE47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AG$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AF47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AH$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AG47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AI$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AH47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AI47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AK$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AJ47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AL$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AK47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AM$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AL47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AN$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AM47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AO$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AN47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AP$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AO47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AP47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AR$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AQ47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AS$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AR47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AT$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AS47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AU$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AT47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AV$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AU47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AW$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AV47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AX$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AW47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AY$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AX47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AY47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BA$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:AZ47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BB$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BA47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BC$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BB47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BD$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BC47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BE$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BD47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BF$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BE47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BG$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BF47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BH$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BG47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BI$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BH47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BI47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BK$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BJ47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BL$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BK47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BM$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BL47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BN$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BM47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BO$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BN47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BP$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BO47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BP47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BR$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BQ47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BS$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BR47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BT$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BS47)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BU$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G47:BT47)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E26)","v":"Depreciation of asset adjustments - RAB 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(Q$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:P48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(R$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:Q48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(S$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:R48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(T$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:S48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(U$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:T48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(V$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:U48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(W$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:V48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(X$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:W48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(Y$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:X48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(Z$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:Y48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AA$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:Z48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AB$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AA48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AC$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AB48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AD$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AC48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AE$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AD48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AF$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AE48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AG$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AF48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AH$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AG48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AI$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AH48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AI48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AK$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AJ48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AL$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AK48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AM$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AL48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AN$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AM48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AO$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AN48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AP$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AO48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AP48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AR$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AQ48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AS$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AR48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AT$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AS48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AU$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AT48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AV$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AU48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AW$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AV48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AX$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AW48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AY$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AX48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AY48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BA$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:AZ48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BB$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BA48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BC$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BB48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BD$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BC48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BE$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BD48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BF$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BE48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BG$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BF48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BH$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BG48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BI$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BH48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BI48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BK$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BJ48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BL$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BK48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BM$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BL48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BN$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BM48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BO$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BN48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BP$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BO48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BP48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BR$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BQ48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BS$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BR48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BT$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BS48)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BU$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G48:BT48)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E27)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(R$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:Q49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(S$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:R49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(T$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:S49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(U$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:T49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(V$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:U49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(W$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:V49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(X$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:W49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(Y$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:X49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(Z$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:Y49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AA$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:Z49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AB$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AA49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AC$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AB49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AD$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AC49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AE$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AD49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AF$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AE49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AG$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AF49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AH$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AG49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AI$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AH49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AI49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AK$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AJ49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AL$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AK49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AM$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AL49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AN$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AM49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AO$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AN49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AP$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AO49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AP49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AR$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AQ49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AS$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AR49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AT$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AS49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AU$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AT49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AV$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AU49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AW$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AV49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AX$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AW49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AY$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AX49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AY49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BA$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:AZ49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BB$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BA49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BC$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BB49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BD$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BC49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BE$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BD49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BF$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BE49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BG$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BF49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BH$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BG49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BI$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BH49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BI49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BK$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BJ49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BL$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BK49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BM$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BL49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BN$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BM49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BO$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BN49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BP$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BO49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BP49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BR$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BQ49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BS$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BR49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BT$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BS49)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BU$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G49:BT49)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E28)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(S$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:R50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(T$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:S50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(U$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:T50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(V$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:U50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(W$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:V50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(X$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:W50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(Y$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:X50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(Z$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:Y50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AA$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:Z50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AB$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AA50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AC$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AB50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AD$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AC50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AE$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AD50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AF$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AE50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AG$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AF50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AH$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AG50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AI$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AH50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AI50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AK$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AJ50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AL$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AK50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AM$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AL50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AN$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AM50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AO$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AN50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AP$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AO50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AP50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AR$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AQ50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AS$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AR50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AT$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AS50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AU$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AT50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AV$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AU50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AW$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AV50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AX$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AW50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AY$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AX50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AY50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BA$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:AZ50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BB$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BA50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BC$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BB50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BD$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BC50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BE$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BD50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BF$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BE50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BG$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BF50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BH$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BG50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BI$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BH50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BI50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BK$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BJ50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BL$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BK50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BM$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BL50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BN$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BM50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BO$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BN50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BP$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BO50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BP50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BR$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BQ50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BS$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BR50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BT$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BS50)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BU$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G50:BT50)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E29)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(T$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:S51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(U$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:T51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(V$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:U51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(W$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:V51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(X$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:W51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(Y$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:X51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(Z$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:Y51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AA$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:Z51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AB$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AA51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AC$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AB51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AD$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AC51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AE$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AD51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AF$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AE51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AG$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AF51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AH$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AG51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AI$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AH51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AI51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AK$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AJ51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AL$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AK51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AM$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AL51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AN$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AM51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AO$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AN51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AP$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AO51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AP51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AR$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AQ51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AS$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AR51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AT$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AS51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AU$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AT51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AV$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AU51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AW$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AV51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AX$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AW51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AY$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AX51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AY51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BA$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:AZ51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BB$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BA51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BC$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BB51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BD$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BC51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BE$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BD51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BF$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BE51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BG$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BF51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BH$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BG51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BI$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BH51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BI51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BK$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BJ51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BL$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BK51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BM$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BL51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BN$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BM51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BO$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BN51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BP$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BO51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BP51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BR$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BQ51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BS$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BR51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BT$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BS51)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BU$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G51:BT51)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E30)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(U$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:T52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(V$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:U52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(W$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:V52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(X$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:W52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(Y$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:X52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(Z$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:Y52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AA$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:Z52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AB$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AA52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AC$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AB52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AD$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AC52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AE$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AD52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AF$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AE52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AG$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AF52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AH$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AG52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AI$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AH52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AI52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AK$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AJ52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AL$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AK52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AM$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AL52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AN$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AM52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AO$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AN52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AP$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AO52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AP52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AR$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AQ52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AS$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AR52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AT$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AS52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AU$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AT52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AV$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AU52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AW$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AV52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AX$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AW52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AY$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AX52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AY52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BA$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:AZ52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BB$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BA52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BC$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BB52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BD$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BC52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BE$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BD52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BF$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BE52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BG$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BF52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BH$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BG52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BI$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BH52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BI52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BK$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BJ52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BL$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BK52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BM$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BL52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BN$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BM52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BO$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BN52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BP$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BO52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BP52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BR$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BQ52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BS$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BR52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BT$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BS52)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BU$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G52:BT52)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E31)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(V$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:U53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(W$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:V53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(X$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:W53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(Y$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:X53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(Z$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:Y53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AA$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:Z53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AB$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AA53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AC$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AB53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AD$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AC53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AE$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AD53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AF$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AE53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AG$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AF53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AH$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AG53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AI$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AH53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AI53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AK$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AJ53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AL$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AK53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AM$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AL53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AN$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AM53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AO$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AN53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AP$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AO53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AP53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AR$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AQ53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AS$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AR53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AT$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AS53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AU$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AT53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AV$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AU53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AW$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AV53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AX$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AW53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AY$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AX53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AY53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BA$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:AZ53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BB$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BA53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BC$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BB53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BD$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BC53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BE$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BD53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BF$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BE53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BG$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BF53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BH$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BG53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BI$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BH53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BI53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BK$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BJ53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BL$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BK53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BM$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BL53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BN$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BM53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BO$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BN53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BP$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BO53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BP53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BR$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BQ53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BS$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BR53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BT$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BS53)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BU$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G53:BT53)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E32)","v":"Depreciation of asset adjustments - RAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(W$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:V54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(X$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:W54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(Y$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:X54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(Z$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:Y54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AA$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:Z54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AB$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AA54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AC$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AB54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AD$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AC54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AE$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AD54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AF$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AE54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AG$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AF54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AH$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AG54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AI$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AH54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AI54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AK$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AJ54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AL$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AK54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AM$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AL54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AN$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AM54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AO$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AN54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AP$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AO54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AP54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AR$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AQ54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AS$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AR54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AT$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AS54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AU$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AT54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AV$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AU54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AW$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AV54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AX$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AW54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AY$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AX54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AY54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BA$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:AZ54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BB$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BA54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BC$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BB54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BD$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BC54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BE$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BD54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BF$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BE54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BG$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BF54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BH$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BG54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BI$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BH54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BI54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BK$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BJ54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BL$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BK54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BM$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BL54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BN$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BM54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BO$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BN54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BP$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BO54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BP54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BR$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BQ54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BS$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BR54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BT$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BS54)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BU$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G54:BT54)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E7, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"Public Lighting Post 1999 RAB - depreciation"},null,{"$f":"SUM(H17:H55)","v":1.5968501385294378},1.5968501385294378,1.5968501385294378,1.5968501385294378,1.5968501385294378,1.5968501385294378,1.5968501385294367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN17:AN55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT17:BT55)","v":0},{"$f":"SUM(BU17:BU55)","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E59","v":"Asset class 2"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E59, 'RAB input'!$D$25:$D$74, 0))","v":"Public Lighting Post 1999 Capex"}]
[null,null,null,null,{"$f":"E7+1","v":2},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E59)/'RAB input'!G$15","v":0},{"$f":"(INDEX('RAB input'!H$25:H$74,$E59)-INDEX('RAB input'!H$79:H$128,$E59)-INDEX('RAB input'!H$133:H$182,$E59))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$25:I$74,$E59)-INDEX('RAB input'!I$79:I$128,$E59)-INDEX('RAB input'!I$133:I$182,$E59))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E59)-INDEX('RAB input'!J$79:J$128,$E59)-INDEX('RAB input'!J$133:J$182,$E59))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E59)-INDEX('RAB input'!K$79:K$128,$E59)-INDEX('RAB input'!K$133:K$182,$E59))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E59)-INDEX('RAB input'!L$79:L$128,$E59)-INDEX('RAB input'!L$133:L$182,$E59))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E59)-INDEX('RAB input'!M$79:M$128,$E59)-INDEX('RAB input'!M$133:M$182,$E59))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E59)-INDEX('RAB input'!N$79:N$128,$E59)-INDEX('RAB input'!N$133:N$182,$E59))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E59)-INDEX('RAB input'!O$79:O$128,$E59)-INDEX('RAB input'!O$133:O$182,$E59))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E59)-INDEX('RAB input'!P$79:P$128,$E59)-INDEX('RAB input'!P$133:P$182,$E59))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E59)-INDEX('RAB input'!Q$79:Q$128,$E59)-INDEX('RAB input'!Q$133:Q$182,$E59))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E59)-INDEX('RAB input'!R$79:R$128,$E59)-INDEX('RAB input'!R$133:R$182,$E59))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E59)-INDEX('RAB input'!S$79:S$128,$E59)-INDEX('RAB input'!S$133:S$182,$E59))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E59)-INDEX('RAB input'!T$79:T$128,$E59)-INDEX('RAB input'!T$133:T$182,$E59))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E59)-INDEX('RAB input'!U$79:U$128,$E59)-INDEX('RAB input'!U$133:U$182,$E59))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E59)-INDEX('RAB input'!V$79:V$128,$E59)-INDEX('RAB input'!V$133:V$182,$E59))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E59)-INDEX('RAB input'!W$79:W$128,$E59)-INDEX('RAB input'!W$133:W$182,$E59))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E59)-INDEX('RAB input'!X$79:X$128,$E59)-INDEX('RAB input'!X$133:X$182,$E59))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E59)-INDEX('RAB input'!Y$79:Y$128,$E59)-INDEX('RAB input'!Y$133:Y$182,$E59))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E59)-INDEX('RAB input'!Z$79:Z$128,$E59)-INDEX('RAB input'!Z$133:Z$182,$E59))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E59)-INDEX('RAB input'!AA$79:AA$128,$E59)-INDEX('RAB input'!AA$133:AA$182,$E59))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E59)-INDEX('RAB input'!AB$79:AB$128,$E59)-INDEX('RAB input'!AB$133:AB$182,$E59))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E59)-INDEX('RAB input'!AC$79:AC$128,$E59)-INDEX('RAB input'!AC$133:AC$182,$E59))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E59)-INDEX('RAB input'!AD$79:AD$128,$E59)-INDEX('RAB input'!AD$133:AD$182,$E59))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E59)-INDEX('RAB input'!AE$79:AE$128,$E59)-INDEX('RAB input'!AE$133:AE$182,$E59))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E59)-INDEX('RAB input'!AF$79:AF$128,$E59)-INDEX('RAB input'!AF$133:AF$182,$E59))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E59)-INDEX('RAB input'!AG$79:AG$128,$E59)-INDEX('RAB input'!AG$133:AG$182,$E59))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E59)-INDEX('RAB input'!AH$79:AH$128,$E59)-INDEX('RAB input'!AH$133:AH$182,$E59))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E59)-INDEX('RAB input'!AI$79:AI$128,$E59)-INDEX('RAB input'!AI$133:AI$182,$E59))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E59)-INDEX('RAB input'!AJ$79:AJ$128,$E59)-INDEX('RAB input'!AJ$133:AJ$182,$E59))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E59)-INDEX('RAB input'!AK$79:AK$128,$E59)-INDEX('RAB input'!AK$133:AK$182,$E59))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E59)-INDEX('RAB input'!AL$79:AL$128,$E59)-INDEX('RAB input'!AL$133:AL$182,$E59))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E59)-INDEX('RAB input'!AM$79:AM$128,$E59)-INDEX('RAB input'!AM$133:AM$182,$E59))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E59)-INDEX('RAB input'!AN$79:AN$128,$E59)-INDEX('RAB input'!AN$133:AN$182,$E59))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E59)-INDEX('RAB input'!AO$79:AO$128,$E59)-INDEX('RAB input'!AO$133:AO$182,$E59))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E59)-INDEX('RAB input'!AP$79:AP$128,$E59)-INDEX('RAB input'!AP$133:AP$182,$E59))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E59)-INDEX('RAB input'!AQ$79:AQ$128,$E59)-INDEX('RAB input'!AQ$133:AQ$182,$E59))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E59)-INDEX('RAB input'!AR$79:AR$128,$E59)-INDEX('RAB input'!AR$133:AR$182,$E59))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E59)-INDEX('RAB input'!AS$79:AS$128,$E59)-INDEX('RAB input'!AS$133:AS$182,$E59))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E59)-INDEX('RAB input'!AT$79:AT$128,$E59)-INDEX('RAB input'!AT$133:AT$182,$E59))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E59)-INDEX('RAB input'!AU$79:AU$128,$E59)-INDEX('RAB input'!AU$133:AU$182,$E59))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E59)-INDEX('RAB input'!AV$79:AV$128,$E59)-INDEX('RAB input'!AV$133:AV$182,$E59))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E59)-INDEX('RAB input'!AW$79:AW$128,$E59)-INDEX('RAB input'!AW$133:AW$182,$E59))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E59)-INDEX('RAB input'!AX$79:AX$128,$E59)-INDEX('RAB input'!AX$133:AX$182,$E59))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E59)-INDEX('RAB input'!AY$79:AY$128,$E59)-INDEX('RAB input'!AY$133:AY$182,$E59))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E59)-INDEX('RAB input'!AZ$79:AZ$128,$E59)-INDEX('RAB input'!AZ$133:AZ$182,$E59))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E59)-INDEX('RAB input'!BA$79:BA$128,$E59)-INDEX('RAB input'!BA$133:BA$182,$E59))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E59)-INDEX('RAB input'!BB$79:BB$128,$E59)-INDEX('RAB input'!BB$133:BB$182,$E59))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E59)-INDEX('RAB input'!BC$79:BC$128,$E59)-INDEX('RAB input'!BC$133:BC$182,$E59))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E59)-INDEX('RAB input'!BD$79:BD$128,$E59)-INDEX('RAB input'!BD$133:BD$182,$E59))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E59)-INDEX('RAB input'!BE$79:BE$128,$E59)-INDEX('RAB input'!BE$133:BE$182,$E59))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E59)-INDEX('RAB input'!BF$79:BF$128,$E59)-INDEX('RAB input'!BF$133:BF$182,$E59))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E59)-INDEX('RAB input'!BG$79:BG$128,$E59)-INDEX('RAB input'!BG$133:BG$182,$E59))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E59)-INDEX('RAB input'!BH$79:BH$128,$E59)-INDEX('RAB input'!BH$133:BH$182,$E59))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E59)-INDEX('RAB input'!BI$79:BI$128,$E59)-INDEX('RAB input'!BI$133:BI$182,$E59))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E59)-INDEX('RAB input'!BJ$79:BJ$128,$E59)-INDEX('RAB input'!BJ$133:BJ$182,$E59))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E59)-INDEX('RAB input'!BK$79:BK$128,$E59)-INDEX('RAB input'!BK$133:BK$182,$E59))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E59)-INDEX('RAB input'!BL$79:BL$128,$E59)-INDEX('RAB input'!BL$133:BL$182,$E59))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E59)-INDEX('RAB input'!BM$79:BM$128,$E59)-INDEX('RAB input'!BM$133:BM$182,$E59))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E59)-INDEX('RAB input'!BN$79:BN$128,$E59)-INDEX('RAB input'!BN$133:BN$182,$E59))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E59)-INDEX('RAB input'!BO$79:BO$128,$E59)-INDEX('RAB input'!BO$133:BO$182,$E59))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E59)-INDEX('RAB input'!BP$79:BP$128,$E59)-INDEX('RAB input'!BP$133:BP$182,$E59))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E59)-INDEX('RAB input'!BQ$79:BQ$128,$E59)-INDEX('RAB input'!BQ$133:BQ$182,$E59))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E59)-INDEX('RAB input'!BR$79:BR$128,$E59)-INDEX('RAB input'!BR$133:BR$182,$E59))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E59)-INDEX('RAB input'!BS$79:BS$128,$E59)-INDEX('RAB input'!BS$133:BS$182,$E59))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E59)-INDEX('RAB input'!BT$79:BT$128,$E59)-INDEX('RAB input'!BT$133:BT$182,$E59))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E59)-INDEX('RAB input'!BU$79:BU$128,$E59)-INDEX('RAB input'!BU$133:BU$182,$E59))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E59)=\"\", IF($G59=0, 0, F60), INDEX('RAB input'!$G$187:$G$236, $E59))","v":0},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E59)=\"\", G60, INDEX('RAB input'!H$187:H$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E59)=\"\", H60, INDEX('RAB input'!I$187:I$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E59)=\"\", I60, INDEX('RAB input'!J$187:J$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E59)=\"\", J60, INDEX('RAB input'!K$187:K$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E59)=\"\", K60, INDEX('RAB input'!L$187:L$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E59)=\"\", L60, INDEX('RAB input'!M$187:M$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E59)=\"\", M60, INDEX('RAB input'!N$187:N$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E59)=\"\", N60, INDEX('RAB input'!O$187:O$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E59)=\"\", O60, INDEX('RAB input'!P$187:P$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E59)=\"\", P60, INDEX('RAB input'!Q$187:Q$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E59)=\"\", Q60, INDEX('RAB input'!R$187:R$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E59)=\"\", R60, INDEX('RAB input'!S$187:S$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E59)=\"\", S60, INDEX('RAB input'!T$187:T$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E59)=\"\", T60, INDEX('RAB input'!U$187:U$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E59)=\"\", U60, INDEX('RAB input'!V$187:V$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E59)=\"\", V60, INDEX('RAB input'!W$187:W$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E59)=\"\", W60, INDEX('RAB input'!X$187:X$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E59)=\"\", X60, INDEX('RAB input'!Y$187:Y$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E59)=\"\", Y60, INDEX('RAB input'!Z$187:Z$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E59)=\"\", Z60, INDEX('RAB input'!AA$187:AA$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E59)=\"\", AA60, INDEX('RAB input'!AB$187:AB$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E59)=\"\", AB60, INDEX('RAB input'!AC$187:AC$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E59)=\"\", AC60, INDEX('RAB input'!AD$187:AD$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E59)=\"\", AD60, INDEX('RAB input'!AE$187:AE$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E59)=\"\", AE60, INDEX('RAB input'!AF$187:AF$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E59)=\"\", AF60, INDEX('RAB input'!AG$187:AG$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E59)=\"\", AG60, INDEX('RAB input'!AH$187:AH$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E59)=\"\", AH60, INDEX('RAB input'!AI$187:AI$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E59)=\"\", AI60, INDEX('RAB input'!AJ$187:AJ$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E59)=\"\", AJ60, INDEX('RAB input'!AK$187:AK$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E59)=\"\", AK60, INDEX('RAB input'!AL$187:AL$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E59)=\"\", AL60, INDEX('RAB input'!AM$187:AM$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E59)=\"\", AM60, INDEX('RAB input'!AN$187:AN$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E59)=\"\", AN60, INDEX('RAB input'!AO$187:AO$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E59)=\"\", AO60, INDEX('RAB input'!AP$187:AP$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E59)=\"\", AP60, INDEX('RAB input'!AQ$187:AQ$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E59)=\"\", AQ60, INDEX('RAB input'!AR$187:AR$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E59)=\"\", AR60, INDEX('RAB input'!AS$187:AS$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E59)=\"\", AS60, INDEX('RAB input'!AT$187:AT$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E59)=\"\", AT60, INDEX('RAB input'!AU$187:AU$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E59)=\"\", AU60, INDEX('RAB input'!AV$187:AV$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E59)=\"\", AV60, INDEX('RAB input'!AW$187:AW$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E59)=\"\", AW60, INDEX('RAB input'!AX$187:AX$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E59)=\"\", AX60, INDEX('RAB input'!AY$187:AY$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E59)=\"\", AY60, INDEX('RAB input'!AZ$187:AZ$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E59)=\"\", AZ60, INDEX('RAB input'!BA$187:BA$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E59)=\"\", BA60, INDEX('RAB input'!BB$187:BB$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E59)=\"\", BB60, INDEX('RAB input'!BC$187:BC$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E59)=\"\", BC60, INDEX('RAB input'!BD$187:BD$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E59)=\"\", BD60, INDEX('RAB input'!BE$187:BE$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E59)=\"\", BE60, INDEX('RAB input'!BF$187:BF$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E59)=\"\", BF60, INDEX('RAB input'!BG$187:BG$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E59)=\"\", BG60, INDEX('RAB input'!BH$187:BH$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E59)=\"\", BH60, INDEX('RAB input'!BI$187:BI$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E59)=\"\", BI60, INDEX('RAB input'!BJ$187:BJ$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E59)=\"\", BJ60, INDEX('RAB input'!BK$187:BK$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E59)=\"\", BK60, INDEX('RAB input'!BL$187:BL$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E59)=\"\", BL60, INDEX('RAB input'!BM$187:BM$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E59)=\"\", BM60, INDEX('RAB input'!BN$187:BN$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E59)=\"\", BN60, INDEX('RAB input'!BO$187:BO$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E59)=\"\", BO60, INDEX('RAB input'!BP$187:BP$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E59)=\"\", BP60, INDEX('RAB input'!BQ$187:BQ$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E59)=\"\", BQ60, INDEX('RAB input'!BR$187:BR$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E59)=\"\", BR60, INDEX('RAB input'!BS$187:BS$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E59)=\"\", BS60, INDEX('RAB input'!BT$187:BT$236, $E59))","v":28},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E59)=\"\", BT60, INDEX('RAB input'!BU$187:BU$236, $E59))","v":28}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E59)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E59)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E59)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E59)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E59)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E59)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E59)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E59)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E59)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E59)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E59)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E59)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E59)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E59)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E59)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E59)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E59)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E59)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E59)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E59)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E59)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E59)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E59)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E59)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E59)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E59)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E59)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E59)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E59)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E59)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E59)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E59)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E59)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E59)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E59)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E59)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E59)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E59)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E59)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E59)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E59)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E59)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E59)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E59)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E59)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E59)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E59)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E59)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E59)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E59)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E59)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E59)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E59)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E59)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E59)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E59)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E59)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E59)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E59)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E59)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E59)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E59)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E59)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E59)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E59)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E59)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E59)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G61<>0, IF(G60<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E59)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H61<>0, IF(H60<>\"n/a\", H60-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I61<>0, IF(I60<>\"n/a\", I60-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J61<>0, IF(J60<>\"n/a\", J60-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K61<>0, IF(K60<>\"n/a\", K60-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L61<>0, IF(L60<>\"n/a\", L60-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M61<>0, IF(M60<>\"n/a\", M60-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N61<>0, IF(N60<>\"n/a\", N60-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O61<>0, IF(O60<>\"n/a\", O60-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P61<>0, IF(P60<>\"n/a\", P60-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q61<>0, IF(Q60<>\"n/a\", Q60-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R61<>0, IF(R60<>\"n/a\", R60-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S61<>0, IF(S60<>\"n/a\", S60-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T61<>0, IF(T60<>\"n/a\", T60-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U61<>0, IF(U60<>\"n/a\", U60-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V61<>0, IF(V60<>\"n/a\", V60-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W61<>0, IF(W60<>\"n/a\", W60-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X61<>0, IF(X60<>\"n/a\", X60-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y61<>0, IF(Y60<>\"n/a\", Y60-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z61<>0, IF(Z60<>\"n/a\", Z60-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA61<>0, IF(AA60<>\"n/a\", AA60-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB61<>0, IF(AB60<>\"n/a\", AB60-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC61<>0, IF(AC60<>\"n/a\", AC60-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD61<>0, IF(AD60<>\"n/a\", AD60-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE61<>0, IF(AE60<>\"n/a\", AE60-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF61<>0, IF(AF60<>\"n/a\", AF60-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG61<>0, IF(AG60<>\"n/a\", AG60-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH61<>0, IF(AH60<>\"n/a\", AH60-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI61<>0, IF(AI60<>\"n/a\", AI60-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ61<>0, IF(AJ60<>\"n/a\", AJ60-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK61<>0, IF(AK60<>\"n/a\", AK60-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL61<>0, IF(AL60<>\"n/a\", AL60-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM61<>0, IF(AM60<>\"n/a\", AM60-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN61<>0, IF(AN60<>\"n/a\", AN60-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO61<>0, IF(AO60<>\"n/a\", AO60-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP61<>0, IF(AP60<>\"n/a\", AP60-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ61<>0, IF(AQ60<>\"n/a\", AQ60-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR61<>0, IF(AR60<>\"n/a\", AR60-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS61<>0, IF(AS60<>\"n/a\", AS60-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT61<>0, IF(AT60<>\"n/a\", AT60-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU61<>0, IF(AU60<>\"n/a\", AU60-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV61<>0, IF(AV60<>\"n/a\", AV60-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW61<>0, IF(AW60<>\"n/a\", AW60-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX61<>0, IF(AX60<>\"n/a\", AX60-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY61<>0, IF(AY60<>\"n/a\", AY60-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ61<>0, IF(AZ60<>\"n/a\", AZ60-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA61<>0, IF(BA60<>\"n/a\", BA60-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB61<>0, IF(BB60<>\"n/a\", BB60-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC61<>0, IF(BC60<>\"n/a\", BC60-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD61<>0, IF(BD60<>\"n/a\", BD60-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE61<>0, IF(BE60<>\"n/a\", BE60-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF61<>0, IF(BF60<>\"n/a\", BF60-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG61<>0, IF(BG60<>\"n/a\", BG60-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH61<>0, IF(BH60<>\"n/a\", BH60-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI61<>0, IF(BI60<>\"n/a\", BI60-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ61<>0, IF(BJ60<>\"n/a\", BJ60-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK61<>0, IF(BK60<>\"n/a\", BK60-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL61<>0, IF(BL60<>\"n/a\", BL60-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM61<>0, IF(BM60<>\"n/a\", BM60-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN61<>0, IF(BN60<>\"n/a\", BN60-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO61<>0, IF(BO60<>\"n/a\", BO60-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP61<>0, IF(BP60<>\"n/a\", BP60-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ61<>0, IF(BQ60<>\"n/a\", BQ60-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR61<>0, IF(BR60<>\"n/a\", BR60-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS61<>0, IF(BS60<>\"n/a\", BS60-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT61<>0, IF(BT60<>\"n/a\", BT60-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU61<>0, IF(BU60<>\"n/a\", BU60-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E59)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E59)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E59)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E59)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E59)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E59)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E59)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E59)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E59)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E59)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E59)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E59)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E59)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E59)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E59)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E59)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E59)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E59)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E59)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E59)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E59)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E59)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E59)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E59)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E59)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E59)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E59)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E59)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E59)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E59)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E59)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E59)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E59)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E59)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E59)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E59)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E59)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E59)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E59)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E59)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E59)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E59)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E59)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E59)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E59)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E59)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E59)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E59)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E59)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E59)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E59)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E59)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E59)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E59)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E59)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E59)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E59)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E59)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E59)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E59)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E59)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E59)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E59)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E59)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E59)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E59)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E59)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G63<>0, IF(G60<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E59)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H63<>0, IF(H60<>\"n/a\", H60-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I63<>0, IF(I60<>\"n/a\", I60-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J63<>0, IF(J60<>\"n/a\", J60-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K63<>0, IF(K60<>\"n/a\", K60-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L63<>0, IF(L60<>\"n/a\", L60-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M63<>0, IF(M60<>\"n/a\", M60-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N63<>0, IF(N60<>\"n/a\", N60-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O63<>0, IF(O60<>\"n/a\", O60-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P63<>0, IF(P60<>\"n/a\", P60-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q63<>0, IF(Q60<>\"n/a\", Q60-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R63<>0, IF(R60<>\"n/a\", R60-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S63<>0, IF(S60<>\"n/a\", S60-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T63<>0, IF(T60<>\"n/a\", T60-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U63<>0, IF(U60<>\"n/a\", U60-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V63<>0, IF(V60<>\"n/a\", V60-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W63<>0, IF(W60<>\"n/a\", W60-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X63<>0, IF(X60<>\"n/a\", X60-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y63<>0, IF(Y60<>\"n/a\", Y60-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z63<>0, IF(Z60<>\"n/a\", Z60-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA63<>0, IF(AA60<>\"n/a\", AA60-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB63<>0, IF(AB60<>\"n/a\", AB60-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC63<>0, IF(AC60<>\"n/a\", AC60-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD63<>0, IF(AD60<>\"n/a\", AD60-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE63<>0, IF(AE60<>\"n/a\", AE60-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF63<>0, IF(AF60<>\"n/a\", AF60-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG63<>0, IF(AG60<>\"n/a\", AG60-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH63<>0, IF(AH60<>\"n/a\", AH60-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI63<>0, IF(AI60<>\"n/a\", AI60-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ63<>0, IF(AJ60<>\"n/a\", AJ60-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK63<>0, IF(AK60<>\"n/a\", AK60-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL63<>0, IF(AL60<>\"n/a\", AL60-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM63<>0, IF(AM60<>\"n/a\", AM60-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN63<>0, IF(AN60<>\"n/a\", AN60-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO63<>0, IF(AO60<>\"n/a\", AO60-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP63<>0, IF(AP60<>\"n/a\", AP60-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ63<>0, IF(AQ60<>\"n/a\", AQ60-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR63<>0, IF(AR60<>\"n/a\", AR60-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS63<>0, IF(AS60<>\"n/a\", AS60-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT63<>0, IF(AT60<>\"n/a\", AT60-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU63<>0, IF(AU60<>\"n/a\", AU60-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV63<>0, IF(AV60<>\"n/a\", AV60-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW63<>0, IF(AW60<>\"n/a\", AW60-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX63<>0, IF(AX60<>\"n/a\", AX60-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY63<>0, IF(AY60<>\"n/a\", AY60-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ63<>0, IF(AZ60<>\"n/a\", AZ60-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA63<>0, IF(BA60<>\"n/a\", BA60-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB63<>0, IF(BB60<>\"n/a\", BB60-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC63<>0, IF(BC60<>\"n/a\", BC60-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD63<>0, IF(BD60<>\"n/a\", BD60-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE63<>0, IF(BE60<>\"n/a\", BE60-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF63<>0, IF(BF60<>\"n/a\", BF60-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG63<>0, IF(BG60<>\"n/a\", BG60-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH63<>0, IF(BH60<>\"n/a\", BH60-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI63<>0, IF(BI60<>\"n/a\", BI60-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ63<>0, IF(BJ60<>\"n/a\", BJ60-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK63<>0, IF(BK60<>\"n/a\", BK60-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL63<>0, IF(BL60<>\"n/a\", BL60-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM63<>0, IF(BM60<>\"n/a\", BM60-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN63<>0, IF(BN60<>\"n/a\", BN60-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO63<>0, IF(BO60<>\"n/a\", BO60-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP63<>0, IF(BP60<>\"n/a\", BP60-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ63<>0, IF(BQ60<>\"n/a\", BQ60-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR63<>0, IF(BR60<>\"n/a\", BR60-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS63<>0, IF(BS60<>\"n/a\", BS60-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT63<>0, IF(BT60<>\"n/a\", BT60-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU63<>0, IF(BU60<>\"n/a\", BU60-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E59)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E59)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E59)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E59)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E59)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E59)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E59)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E59)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E59)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E59)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E59)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E59)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E59)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E59)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E59)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E59)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E59)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E59)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E59)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E59)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E59)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E59)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E59)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E59)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E59)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E59)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E59)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E59)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E59)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E59)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E59)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E59)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E59)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E59)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E59)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E59)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E59)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E59)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E59)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E59)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E59)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E59)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E59)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E59)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E59)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E59)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E59)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E59)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E59)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E59)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E59)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E59)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E59)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E59)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E59)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E59)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E59)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E59)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E59)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E59)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E59)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E59)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E59)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E59)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E59)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E59)/'RAB input'!BU$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E59)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E59)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E59)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E59)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E59)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E59)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E59)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E59)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E59)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E59)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E59)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E59)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E59)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E59)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E59)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E59)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E59)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E59)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E59)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E59)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E59)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>H$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:G69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>I$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:H69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>J$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:I69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>K$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:J69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>L$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:K69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>M$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:L69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>N$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:M69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>O$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:N69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>P$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:O69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>Q$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:P69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>R$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:Q69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>S$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:R69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>T$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:S69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>U$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:T69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>V$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:U69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>W$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:V69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>X$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:W69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>Y$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:X69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>Z$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:Y69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AA$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:Z69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AB$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AA69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AC$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AB69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AD$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AC69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AE$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AD69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AF$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AE69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AG$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AF69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AH$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AG69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AI$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AH69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AJ$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AI69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AK$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AJ69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AL$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AK69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AM$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AL69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AN$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AM69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AO$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AN69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AP$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AO69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AQ$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AP69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AR$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AQ69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AS$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AR69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AT$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AS69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AU$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AT69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AV$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AU69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AW$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AV69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AX$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AW69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AY$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AX69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AZ$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AY69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BA$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AZ69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BB$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BA69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BC$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BB69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BD$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BC69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BE$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BD69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BF$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BE69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BG$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BF69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BH$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BG69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BI$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BH69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BJ$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BI69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BK$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BJ69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BL$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BK69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BM$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BL69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BN$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BM69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BO$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BN69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BP$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BO69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BQ$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BP69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BR$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BQ69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BS$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BR69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BT$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BS69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BU$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BT69))))","v":0}]
[null,null,null,null,{"$f":"E69+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E70)","v":"Depreciation of net capex 2010-11"},null,null,{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>I$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:H70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>J$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:I70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>K$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:J70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>L$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:K70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>M$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:L70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>N$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:M70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>O$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:N70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>P$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:O70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>Q$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:P70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>R$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:Q70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>S$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:R70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>T$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:S70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>U$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:T70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>V$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:U70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>W$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:V70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>X$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:W70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>Y$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:X70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>Z$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:Y70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AA$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:Z70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AB$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AA70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AC$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AB70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AD$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AC70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AE$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AD70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AF$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AE70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AG$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AF70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AH$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AG70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AI$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AH70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AJ$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AI70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AK$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AJ70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AL$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AK70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AM$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AL70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AN$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AM70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AO$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AN70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AP$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AO70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AQ$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AP70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AR$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AQ70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AS$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AR70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AT$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AS70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AU$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AT70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AV$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AU70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AW$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AV70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AX$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AW70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AY$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AX70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AZ$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AY70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BA$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AZ70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BB$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BA70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BC$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BB70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BD$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BC70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BE$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BD70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BF$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BE70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BG$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BF70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BH$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BG70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BI$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BH70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BJ$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BI70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BK$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BJ70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BL$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BK70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BM$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BL70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BN$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BM70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BO$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BN70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BP$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BO70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BQ$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BP70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BR$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BQ70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BS$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BR70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BT$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BS70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BU$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BT70))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E71)","v":"Depreciation of net capex 2011-12"},null,null,null,{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>J$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:I71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>K$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:J71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>L$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:K71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>M$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:L71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>N$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:M71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>O$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:N71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>P$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:O71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>Q$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:P71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>R$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:Q71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>S$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:R71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>T$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:S71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>U$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:T71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>V$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:U71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>W$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:V71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>X$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:W71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>Y$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:X71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>Z$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:Y71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AA$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:Z71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AB$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AA71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AC$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AB71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AD$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AC71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AE$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AD71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AF$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AE71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AG$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AF71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AH$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AG71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AI$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AH71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AJ$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AI71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AK$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AJ71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AL$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AK71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AM$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AL71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AN$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AM71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AO$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AN71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AP$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AO71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AQ$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AP71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AR$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AQ71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AS$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AR71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AT$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AS71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AU$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AT71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AV$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AU71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AW$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AV71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AX$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AW71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AY$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AX71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AZ$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AY71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BA$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AZ71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BB$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BA71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BC$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BB71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BD$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BC71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BE$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BD71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BF$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BE71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BG$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BF71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BH$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BG71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BI$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BH71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BJ$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BI71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BK$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BJ71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BL$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BK71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BM$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BL71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BN$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BM71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BO$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BN71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BP$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BO71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BQ$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BP71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BR$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BQ71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BS$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BR71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BT$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BS71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BU$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BT71))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E72)","v":"Depreciation of net capex 2012-13"},null,null,null,null,{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>K$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:J72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>L$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:K72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>M$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:L72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>N$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:M72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>O$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:N72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>P$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:O72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>Q$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:P72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>R$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:Q72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>S$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:R72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>T$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:S72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>U$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:T72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>V$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:U72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>W$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:V72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>X$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:W72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>Y$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:X72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>Z$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:Y72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AA$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:Z72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AB$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AA72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AC$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AB72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AD$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AC72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AE$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AD72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AF$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AE72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AG$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AF72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AH$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AG72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AI$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AH72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AJ$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AI72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AK$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AJ72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AL$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AK72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AM$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AL72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AN$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AM72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AO$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AN72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AP$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AO72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AQ$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AP72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AR$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AQ72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AS$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AR72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AT$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AS72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AU$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AT72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AV$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AU72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AW$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AV72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AX$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AW72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AY$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AX72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AZ$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AY72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BA$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AZ72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BB$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BA72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BC$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BB72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BD$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BC72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BE$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BD72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BF$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BE72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BG$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BF72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BH$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BG72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BI$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BH72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BJ$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BI72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BK$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BJ72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BL$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BK72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BM$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BL72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BN$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BM72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BO$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BN72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BP$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BO72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BQ$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BP72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BR$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BQ72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BS$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BR72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BT$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BS72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BU$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BT72))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E73)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>L$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:K73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>M$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:L73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>N$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:M73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>O$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:N73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>P$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:O73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>Q$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:P73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>R$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:Q73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>S$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:R73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>T$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:S73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>U$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:T73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>V$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:U73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>W$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:V73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>X$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:W73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>Y$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:X73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>Z$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:Y73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AA$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:Z73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AB$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AA73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AC$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AB73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AD$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AC73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AE$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AD73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AF$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AE73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AG$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AF73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AH$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AG73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AI$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AH73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AJ$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AI73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AK$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AJ73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AL$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AK73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AM$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AL73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AN$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AM73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AO$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AN73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AP$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AO73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AQ$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AP73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AR$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AQ73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AS$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AR73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AT$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AS73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AU$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AT73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AV$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AU73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AW$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AV73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AX$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AW73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AY$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AX73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AZ$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AY73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BA$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AZ73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BB$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BA73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BC$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BB73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BD$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BC73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BE$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BD73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BF$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BE73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BG$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BF73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BH$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BG73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BI$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BH73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BJ$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BI73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BK$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BJ73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BL$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BK73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BM$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BL73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BN$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BM73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BO$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BN73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BP$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BO73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BQ$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BP73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BR$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BQ73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BS$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BR73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BT$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BS73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BU$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BT73))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E74)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>M$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:L74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>N$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:M74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>O$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:N74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>P$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:O74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>Q$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:P74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>R$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:Q74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>S$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:R74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>T$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:S74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>U$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:T74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>V$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:U74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>W$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:V74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>X$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:W74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>Y$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:X74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>Z$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:Y74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AA$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:Z74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AB$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AA74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AC$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AB74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AD$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AC74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AE$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AD74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AF$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AE74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AG$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AF74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AH$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AG74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AI$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AH74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AJ$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AI74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AK$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AJ74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AL$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AK74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AM$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AL74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AN$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AM74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AO$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AN74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AP$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AO74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AQ$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AP74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AR$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AQ74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AS$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AR74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AT$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AS74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AU$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AT74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AV$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AU74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AW$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AV74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AX$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AW74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AY$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AX74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AZ$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AY74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BA$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AZ74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BB$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BA74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BC$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BB74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BD$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BC74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BE$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BD74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BF$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BE74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BG$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BF74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BH$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BG74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BI$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BH74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BJ$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BI74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BK$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BJ74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BL$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BK74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BM$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BL74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BN$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BM74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BO$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BN74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BP$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BO74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BQ$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BP74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BR$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BQ74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BS$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BR74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BT$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BS74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BU$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BT74))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E75)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>N$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:M75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>O$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:N75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>P$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:O75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>Q$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:P75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>R$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:Q75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>S$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:R75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>T$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:S75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>U$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:T75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>V$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:U75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>W$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:V75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>X$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:W75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>Y$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:X75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>Z$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:Y75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AA$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:Z75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AB$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AA75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AC$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AB75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AD$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AC75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AE$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AD75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AF$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AE75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AG$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AF75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AH$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AG75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AI$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AH75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AJ$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AI75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AK$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AJ75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AL$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AK75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AM$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AL75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AN$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AM75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AO$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AN75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AP$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AO75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AQ$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AP75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AR$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AQ75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AS$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AR75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AT$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AS75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AU$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AT75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AV$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AU75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AW$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AV75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AX$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AW75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AY$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AX75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AZ$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AY75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BA$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AZ75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BB$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BA75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BC$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BB75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BD$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BC75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BE$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BD75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BF$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BE75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BG$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BF75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BH$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BG75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BI$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BH75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BJ$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BI75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BK$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BJ75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BL$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BK75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BM$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BL75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BN$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BM75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BO$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BN75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BP$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BO75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BQ$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BP75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BR$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BQ75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BS$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BR75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BT$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BS75))))","v":0},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BU$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BT75))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E76)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>O$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:N76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>P$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:O76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>Q$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:P76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>R$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:Q76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>S$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:R76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>T$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:S76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>U$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:T76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>V$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:U76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>W$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:V76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>X$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:W76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>Y$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:X76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>Z$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:Y76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AA$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:Z76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AB$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AA76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AC$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AB76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AD$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AC76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AE$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AD76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AF$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AE76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AG$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AF76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AH$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AG76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AI$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AH76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AJ$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AI76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AK$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AJ76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AL$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AK76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AM$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AL76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AN$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AM76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AO$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AN76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AP$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AO76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AQ$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AP76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AR$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AQ76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AS$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AR76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AT$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AS76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AU$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AT76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AV$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AU76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AW$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AV76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AX$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AW76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AY$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AX76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>AZ$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AY76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BA$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:AZ76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BB$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BA76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BC$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BB76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BD$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BC76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BE$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BD76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BF$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BE76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BG$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BF76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BH$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BG76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BI$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BH76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BJ$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BI76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BK$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BJ76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BL$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BK76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BM$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BL76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BN$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BM76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BO$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BN76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BP$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BO76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BQ$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BP76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BR$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BQ76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BS$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BR76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BT$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BS76))))","v":0},{"$f":"IF(OFFSET($G67, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G67,-$E76,$E76)+$E76>BU$5,IFERROR((OFFSET($G66,-$E76,$E76)/(OFFSET($G67,-$E76,$E76))),0),(OFFSET($G66,-$E76,$E76)-SUM($G76:BT76))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E77)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>P$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:O77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>Q$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:P77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>R$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:Q77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>S$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:R77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>T$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:S77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>U$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:T77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>V$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:U77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>W$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:V77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>X$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:W77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>Y$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:X77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>Z$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:Y77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AA$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:Z77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AB$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AA77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AC$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AB77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AD$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AC77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AE$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AD77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AF$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AE77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AG$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AF77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AH$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AG77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AI$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AH77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AJ$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AI77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AK$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AJ77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AL$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AK77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AM$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AL77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AN$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AM77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AO$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AN77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AP$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AO77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AQ$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AP77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AR$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AQ77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AS$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AR77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AT$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AS77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AU$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AT77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AV$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AU77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AW$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AV77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AX$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AW77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AY$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AX77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AZ$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AY77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BA$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AZ77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BB$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BA77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BC$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BB77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BD$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BC77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BE$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BD77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BF$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BE77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BG$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BF77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BH$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BG77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BI$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BH77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BJ$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BI77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BK$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BJ77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BL$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BK77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BM$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BL77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BN$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BM77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BO$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BN77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BP$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BO77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BQ$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BP77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BR$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BQ77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BS$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BR77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BT$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BS77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BU$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BT77))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E78)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>Q$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:P78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>R$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:Q78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>S$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:R78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>T$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:S78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>U$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:T78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>V$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:U78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>W$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:V78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>X$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:W78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>Y$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:X78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>Z$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:Y78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AA$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:Z78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AB$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AA78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AC$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AB78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AD$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AC78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AE$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AD78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AF$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AE78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AG$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AF78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AH$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AG78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AI$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AH78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AJ$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AI78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AK$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AJ78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AL$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AK78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AM$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AL78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AN$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AM78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AO$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AN78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AP$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AO78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AQ$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AP78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AR$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AQ78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AS$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AR78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AT$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AS78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AU$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AT78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AV$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AU78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AW$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AV78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AX$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AW78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AY$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AX78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AZ$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AY78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BA$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AZ78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BB$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BA78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BC$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BB78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BD$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BC78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BE$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BD78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BF$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BE78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BG$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BF78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BH$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BG78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BI$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BH78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BJ$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BI78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BK$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BJ78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BL$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BK78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BM$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BL78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BN$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BM78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BO$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BN78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BP$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BO78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BQ$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BP78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BR$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BQ78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BS$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BR78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BT$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BS78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BU$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BT78))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E79)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>R$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:Q79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>S$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:R79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>T$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:S79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>U$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:T79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>V$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:U79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>W$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:V79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>X$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:W79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>Y$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:X79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>Z$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:Y79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AA$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:Z79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AB$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AA79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AC$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AB79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AD$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AC79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AE$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AD79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AF$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AE79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AG$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AF79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AH$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AG79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AI$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AH79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AJ$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AI79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AK$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AJ79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AL$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AK79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AM$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AL79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AN$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AM79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AO$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AN79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AP$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AO79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AQ$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AP79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AR$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AQ79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AS$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AR79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AT$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AS79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AU$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AT79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AV$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AU79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AW$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AV79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AX$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AW79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AY$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AX79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AZ$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AY79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BA$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AZ79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BB$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BA79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BC$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BB79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BD$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BC79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BE$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BD79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BF$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BE79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BG$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BF79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BH$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BG79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BI$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BH79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BJ$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BI79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BK$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BJ79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BL$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BK79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BM$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BL79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BN$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BM79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BO$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BN79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BP$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BO79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BQ$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BP79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BR$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BQ79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BS$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BR79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BT$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BS79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BU$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BT79))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E80)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>S$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:R80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>T$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:S80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>U$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:T80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>V$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:U80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>W$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:V80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>X$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:W80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>Y$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:X80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>Z$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:Y80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AA$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:Z80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AB$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AA80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AC$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AB80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AD$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AC80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AE$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AD80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AF$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AE80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AG$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AF80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AH$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AG80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AI$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AH80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AJ$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AI80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AK$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AJ80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AL$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AK80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AM$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AL80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AN$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AM80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AO$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AN80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AP$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AO80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AQ$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AP80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AR$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AQ80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AS$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AR80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AT$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AS80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AU$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AT80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AV$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AU80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AW$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AV80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AX$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AW80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AY$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AX80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AZ$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AY80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BA$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AZ80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BB$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BA80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BC$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BB80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BD$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BC80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BE$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BD80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BF$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BE80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BG$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BF80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BH$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BG80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BI$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BH80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BJ$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BI80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BK$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BJ80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BL$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BK80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BM$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BL80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BN$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BM80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BO$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BN80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BP$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BO80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BQ$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BP80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BR$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BQ80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BS$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BR80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BT$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BS80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BU$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BT80))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E81)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>T$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:S81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>U$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:T81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>V$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:U81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>W$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:V81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>X$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:W81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>Y$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:X81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>Z$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:Y81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AA$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:Z81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AB$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AA81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AC$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AB81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AD$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AC81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AE$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AD81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AF$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AE81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AG$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AF81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AH$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AG81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AI$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AH81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AJ$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AI81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AK$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AJ81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AL$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AK81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AM$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AL81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AN$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AM81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AO$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AN81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AP$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AO81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AQ$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AP81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AR$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AQ81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AS$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AR81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AT$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AS81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AU$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AT81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AV$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AU81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AW$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AV81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AX$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AW81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AY$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AX81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AZ$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AY81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BA$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AZ81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BB$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BA81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BC$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BB81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BD$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BC81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BE$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BD81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BF$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BE81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BG$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BF81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BH$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BG81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BI$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BH81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BJ$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BI81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BK$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BJ81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BL$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BK81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BM$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BL81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BN$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BM81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BO$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BN81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BP$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BO81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BQ$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BP81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BR$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BQ81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BS$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BR81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BT$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BS81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BU$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BT81))))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E82)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>U$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:T82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>V$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:U82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>W$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:V82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>X$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:W82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>Y$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:X82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>Z$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:Y82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AA$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:Z82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AB$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AA82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AC$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AB82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AD$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AC82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AE$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AD82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AF$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AE82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AG$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AF82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AH$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AG82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AI$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AH82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AJ$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AI82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AK$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AJ82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AL$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AK82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AM$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AL82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AN$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AM82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AO$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AN82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AP$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AO82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AQ$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AP82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AR$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AQ82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AS$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AR82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AT$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AS82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AU$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AT82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AV$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AU82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AW$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AV82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AX$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AW82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AY$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AX82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AZ$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AY82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BA$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AZ82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BB$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BA82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BC$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BB82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BD$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BC82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BE$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BD82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BF$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BE82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BG$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BF82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BH$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BG82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BI$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BH82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BJ$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BI82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BK$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BJ82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BL$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BK82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BM$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BL82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BN$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BM82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BO$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BN82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BP$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BO82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BQ$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BP82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BR$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BQ82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BS$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BR82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BT$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BS82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BU$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BT82))))","v":0}]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E83)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>V$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:U83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>W$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:V83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>X$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:W83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>Y$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:X83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>Z$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:Y83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AA$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:Z83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AB$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AA83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AC$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AB83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AD$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AC83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AE$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AD83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AF$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AE83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AG$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AF83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AH$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AG83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AI$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AH83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AJ$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AI83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AK$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AJ83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AL$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AK83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AM$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AL83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AN$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AM83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AO$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AN83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AP$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AO83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AQ$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AP83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AR$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AQ83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AS$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AR83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AT$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AS83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AU$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AT83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AV$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AU83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AW$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AV83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AX$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AW83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AY$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AX83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>AZ$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AY83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BA$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:AZ83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BB$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BA83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BC$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BB83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BD$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BC83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BE$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BD83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BF$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BE83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BG$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BF83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BH$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BG83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BI$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BH83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BJ$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BI83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BK$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BJ83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BL$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BK83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BM$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BL83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BN$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BM83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BO$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BN83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BP$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BO83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BQ$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BP83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BR$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BQ83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BS$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BR83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BT$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BS83))))","v":0},{"$f":"IF(OFFSET($G74, -$E83, $E83)=\"n/a\",0,IF(OFFSET($G74,-$E83,$E83)+$E83>BU$5,IFERROR((OFFSET($G73,-$E83,$E83)/(OFFSET($G74,-$E83,$E83))),0),(OFFSET($G73,-$E83,$E83)-SUM($G83:BT83))))","v":0}]
[null,null,null,null,15,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E84)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>W$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:V84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>X$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:W84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>Y$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:X84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>Z$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:Y84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AA$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:Z84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AB$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AA84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AC$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AB84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AD$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AC84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AE$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AD84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AF$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AE84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AG$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AF84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AH$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AG84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AI$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AH84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AJ$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AI84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AK$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AJ84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AL$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AK84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AM$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AL84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AN$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AM84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AO$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AN84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AP$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AO84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AQ$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AP84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AR$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AQ84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AS$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AR84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AT$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AS84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AU$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AT84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AV$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AU84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AW$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AV84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AX$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AW84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AY$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AX84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>AZ$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AY84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BA$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:AZ84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BB$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BA84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BC$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BB84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BD$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BC84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BE$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BD84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BF$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BE84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BG$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BF84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BH$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BG84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BI$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BH84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BJ$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BI84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BK$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BJ84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BL$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BK84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BM$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BL84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BN$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BM84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BO$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BN84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BP$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BO84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BQ$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BP84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BR$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BQ84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BS$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BR84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BT$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BS84))))","v":0},{"$f":"IF(OFFSET($G75, -$E84, $E84)=\"n/a\",0,IF(OFFSET($G75,-$E84,$E84)+$E84>BU$5,IFERROR((OFFSET($G74,-$E84,$E84)/(OFFSET($G75,-$E84,$E84))),0),(OFFSET($G74,-$E84,$E84)-SUM($G84:BT84))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E74","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E86)","v":"Depreciation of t-1 and t-2 adjustment 2009-10"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=M$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:L87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:L87)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:L87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=N$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:M87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:M87)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:M87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=O$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:N87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:N87)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:N87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=P$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:O87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:O87)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:O87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=Q$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:P87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:P87)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:P87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=R$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:Q87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:Q87)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:Q87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=S$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:R87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:R87)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:R87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=T$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:S87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:S87)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:S87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=U$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:T87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:T87)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:T87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=V$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:U87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:U87)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:U87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=W$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:V87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:V87)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:V87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=X$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:W87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:W87)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:W87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=Y$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:X87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:X87)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:X87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=Z$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:Y87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:Y87)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:Y87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AA$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:Z87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:Z87)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:Z87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AB$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AA87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AA87)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AA87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AC$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AB87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AB87)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AB87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AD$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AC87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AC87)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AC87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AE$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AD87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AD87)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AD87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AF$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AE87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AE87)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AE87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AG$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AF87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AF87)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AF87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AH$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AG87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AG87)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AG87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AI$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AH87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AH87)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AH87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AJ$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AI87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AI87)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AI87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AK$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AJ87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AJ87)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AJ87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AL$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AK87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AK87)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AK87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AM$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AL87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AL87)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AL87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AN$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AM87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AM87)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AM87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AO$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AN87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AN87)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AN87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AP$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AO87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AO87)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AO87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AQ$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AP87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AP87)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AP87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AR$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AQ87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AQ87)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AQ87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AS$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AR87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AR87)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AR87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AT$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AS87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AS87)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AS87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AU$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AT87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AT87)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AT87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AV$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AU87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AU87)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AU87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AW$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AV87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AV87)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AV87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AX$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AW87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AW87)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AW87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AY$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AX87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AX87)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AX87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=AZ$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AY87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AY87)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AY87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BA$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:AZ87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:AZ87)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:AZ87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BB$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BA87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BA87)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BA87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BC$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BB87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BB87)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BB87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BD$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BC87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BC87)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BC87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BE$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BD87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BD87)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BD87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BF$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BE87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BE87)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BE87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BG$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BF87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BF87)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BF87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BH$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BG87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BG87)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BG87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BI$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BH87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BH87)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BH87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BJ$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BI87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BI87)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BI87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BK$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BJ87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BJ87)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BJ87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BL$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BK87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BK87)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BK87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BM$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BL87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BL87)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BL87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BN$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BM87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BM87)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BM87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BO$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BN87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BN87)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BN87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BP$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BO87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BO87)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BO87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BQ$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BP87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BP87)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BP87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BR$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BQ87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BQ87)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BQ87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BS$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BR87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BR87)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BR87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BT$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BS87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BS87)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BS87)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E86)+$E69>=BU$5, 0,\nIF(AND(OFFSET($G61, -$E69, $E86)<>0, OFFSET($G63, -$E69, $E86)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)-SUM($G87:BT87)),\nIF(AND(OFFSET($G61, -$E69, $E86)=0, OFFSET($G63, -$E69, $E86)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G64, -$E69, $E86)+$E86, IFERROR(OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G63, -$E69, $E86)-SUM($G87:BT87)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E86)<OFFSET($G62, -$E69, $E86)+$E86, IFERROR(OFFSET($G61, -$E69, $E86)/OFFSET($G62, -$E69, $E86)+OFFSET($G63, -$E69, $E86)/OFFSET($G64, -$E69, $E86), 0), OFFSET($G61, -$E69, $E86)+OFFSET($G63, -$E69, $E86)-SUM($G87:BT87)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E87+5","v":10},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E87)","v":"Depreciation of t-1 and t-2 adjustment 2014-15"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=R$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:Q88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:Q88)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:Q88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=S$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:R88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:R88)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:R88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=T$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:S88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:S88)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:S88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=U$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:T88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:T88)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:T88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=V$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:U88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:U88)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:U88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=W$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:V88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:V88)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:V88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=X$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:W88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:W88)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:W88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=Y$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:X88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:X88)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:X88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=Z$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:Y88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:Y88)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:Y88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AA$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:Z88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:Z88)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:Z88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AB$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AA88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AA88)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AA88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AC$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AB88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AB88)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AB88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AD$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AC88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AC88)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AC88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AE$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AD88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AD88)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AD88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AF$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AE88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AE88)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AE88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AG$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AF88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AF88)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AF88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AH$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AG88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AG88)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AG88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AI$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AH88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AH88)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AH88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AJ$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AI88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AI88)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AI88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AK$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AJ88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AJ88)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AJ88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AL$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AK88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AK88)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AK88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AM$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AL88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AL88)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AL88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AN$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AM88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AM88)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AM88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AO$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AN88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AN88)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AN88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AP$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AO88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AO88)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AO88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AQ$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AP88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AP88)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AP88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AR$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AQ88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AQ88)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AQ88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AS$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AR88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AR88)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AR88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AT$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AS88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AS88)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AS88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AU$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AT88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AT88)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AT88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AV$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AU88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AU88)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AU88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AW$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AV88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AV88)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AV88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AX$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AW88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AW88)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AW88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AY$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AX88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AX88)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AX88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=AZ$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AY88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AY88)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AY88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BA$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:AZ88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:AZ88)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:AZ88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BB$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BA88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BA88)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BA88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BC$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BB88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BB88)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BB88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BD$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BC88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BC88)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BC88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BE$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BD88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BD88)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BD88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BF$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BE88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BE88)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BE88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BG$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BF88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BF88)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BF88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BH$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BG88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BG88)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BG88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BI$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BH88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BH88)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BH88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BJ$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BI88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BI88)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BI88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BK$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BJ88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BJ88)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BJ88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BL$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BK88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BK88)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BK88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BM$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BL88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BL88)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BL88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BN$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BM88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BM88)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BM88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BO$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BN88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BN88)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BN88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BP$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BO88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BO88)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BO88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BQ$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BP88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BP88)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BP88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BR$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BQ88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BQ88)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BQ88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BS$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BR88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BR88)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BR88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BT$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BS88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BS88)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BS88)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E87)+$E70>=BU$5, 0,\nIF(AND(OFFSET($G62, -$E70, $E87)<>0, OFFSET($G64, -$E70, $E87)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)-SUM($G88:BT88)),\nIF(AND(OFFSET($G62, -$E70, $E87)=0, OFFSET($G64, -$E70, $E87)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G65, -$E70, $E87)+$E87, IFERROR(OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G64, -$E70, $E87)-SUM($G88:BT88)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E87)<OFFSET($G63, -$E70, $E87)+$E87, IFERROR(OFFSET($G62, -$E70, $E87)/OFFSET($G63, -$E70, $E87)+OFFSET($G64, -$E70, $E87)/OFFSET($G65, -$E70, $E87), 0), OFFSET($G62, -$E70, $E87)+OFFSET($G64, -$E70, $E87)-SUM($G88:BT88)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E88+5","v":15},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E88)","v":"Depreciation of t-1 and t-2 adjustment 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=W$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:V89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:V89)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:V89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=X$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:W89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:W89)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:W89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=Y$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:X89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:X89)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:X89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=Z$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:Y89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:Y89)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:Y89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AA$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:Z89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:Z89)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:Z89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AB$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AA89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AA89)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AA89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AC$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AB89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AB89)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AB89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AD$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AC89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AC89)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AC89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AE$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AD89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AD89)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AD89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AF$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AE89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AE89)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AE89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AG$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AF89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AF89)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AF89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AH$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AG89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AG89)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AG89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AI$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AH89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AH89)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AH89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AJ$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AI89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AI89)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AI89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AK$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AJ89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AJ89)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AJ89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AL$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AK89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AK89)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AK89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AM$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AL89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AL89)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AL89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AN$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AM89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AM89)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AM89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AO$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AN89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AN89)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AN89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AP$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AO89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AO89)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AO89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AQ$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AP89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AP89)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AP89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AR$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AQ89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AQ89)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AQ89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AS$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AR89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AR89)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AR89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AT$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AS89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AS89)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AS89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AU$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AT89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AT89)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AT89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AV$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AU89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AU89)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AU89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AW$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AV89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AV89)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AV89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AX$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AW89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AW89)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AW89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AY$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AX89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AX89)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AX89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=AZ$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AY89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AY89)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AY89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BA$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:AZ89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:AZ89)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:AZ89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BB$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BA89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BA89)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BA89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BC$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BB89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BB89)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BB89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BD$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BC89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BC89)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BC89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BE$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BD89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BD89)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BD89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BF$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BE89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BE89)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BE89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BG$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BF89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BF89)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BF89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BH$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BG89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BG89)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BG89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BI$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BH89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BH89)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BH89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BJ$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BI89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BI89)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BI89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BK$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BJ89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BJ89)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BJ89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BL$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BK89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BK89)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BK89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BM$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BL89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BL89)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BL89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BN$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BM89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BM89)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BM89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BO$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BN89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BN89)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BN89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BP$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BO89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BO89)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BO89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BQ$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BP89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BP89)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BP89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BR$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BQ89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BQ89)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BQ89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BS$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BR89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BR89)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BR89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BT$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BS89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BS89)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BS89)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E88)+$E71>=BU$5, 0,\nIF(AND(OFFSET($G63, -$E71, $E88)<>0, OFFSET($G65, -$E71, $E88)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)-SUM($G89:BT89)),\nIF(AND(OFFSET($G63, -$E71, $E88)=0, OFFSET($G65, -$E71, $E88)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G66, -$E71, $E88)+$E88, IFERROR(OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G65, -$E71, $E88)-SUM($G89:BT89)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E88)<OFFSET($G64, -$E71, $E88)+$E88, IFERROR(OFFSET($G63, -$E71, $E88)/OFFSET($G64, -$E71, $E88)+OFFSET($G65, -$E71, $E88)/OFFSET($G66, -$E71, $E88), 0), OFFSET($G63, -$E71, $E88)+OFFSET($G65, -$E71, $E88)-SUM($G89:BT89)))))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E70)","v":"Depreciation of asset adjustments - RAB 2010-11"},null,null,{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(I$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:H92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(J$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:I92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(K$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:J92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(L$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:K92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(M$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:L92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(N$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:M92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(O$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:N92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(P$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:O92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(Q$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:P92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(R$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:Q92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(S$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:R92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(T$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:S92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(U$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:T92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(V$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:U92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(W$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:V92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(X$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:W92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(Y$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:X92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(Z$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:Y92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AA$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:Z92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AB$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AA92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AC$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AB92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AD$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AC92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AE$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AD92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AF$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AE92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AG$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AF92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AH$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AG92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AI$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AH92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AI92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AK$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AJ92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AL$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AK92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AM$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AL92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AN$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AM92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AO$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AN92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AP$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AO92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AP92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AR$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AQ92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AS$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AR92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AT$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AS92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AU$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AT92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AV$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AU92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AW$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AV92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AX$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AW92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AY$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AX92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AY92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BA$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:AZ92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BB$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BA92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BC$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BB92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BD$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BC92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BE$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BD92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BF$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BE92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BG$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BF92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BH$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BG92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BI$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BH92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BI92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BK$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BJ92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BL$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BK92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BM$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BL92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BN$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BM92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BO$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BN92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BP$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BO92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BP92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BR$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BQ92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BS$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BR92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BT$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BS92)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BU$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G92:BT92)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E71)","v":"Depreciation of asset adjustments - RAB 2011-12"},null,null,null,{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(J$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:I93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(K$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:J93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(L$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:K93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(M$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:L93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(N$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:M93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(O$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:N93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(P$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:O93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(Q$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:P93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(R$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:Q93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(S$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:R93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(T$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:S93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(U$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:T93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(V$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:U93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(W$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:V93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(X$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:W93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(Y$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:X93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(Z$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:Y93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AA$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:Z93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AB$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AA93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AC$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AB93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AD$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AC93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AE$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AD93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AF$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AE93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AG$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AF93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AH$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AG93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AI$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AH93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AI93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AK$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AJ93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AL$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AK93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AM$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AL93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AN$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AM93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AO$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AN93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AP$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AO93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AP93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AR$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AQ93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AS$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AR93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AT$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AS93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AU$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AT93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AV$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AU93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AW$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AV93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AX$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AW93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AY$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AX93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AY93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BA$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:AZ93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BB$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BA93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BC$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BB93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BD$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BC93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BE$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BD93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BF$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BE93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BG$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BF93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BH$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BG93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BI$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BH93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BI93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BK$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BJ93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BL$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BK93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BM$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BL93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BN$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BM93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BO$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BN93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BP$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BO93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BP93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BR$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BQ93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BS$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BR93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BT$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BS93)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BU$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G93:BT93)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E72)","v":"Depreciation of asset adjustments - RAB 2012-13"},null,null,null,null,{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(K$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:J94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(L$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:K94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(M$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:L94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(N$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:M94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(O$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:N94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(P$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:O94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(Q$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:P94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(R$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:Q94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(S$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:R94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(T$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:S94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(U$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:T94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(V$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:U94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(W$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:V94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(X$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:W94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(Y$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:X94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(Z$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:Y94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AA$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:Z94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AB$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AA94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AC$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AB94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AD$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AC94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AE$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AD94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AF$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AE94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AG$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AF94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AH$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AG94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AI$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AH94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AI94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AK$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AJ94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AL$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AK94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AM$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AL94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AN$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AM94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AO$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AN94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AP$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AO94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AP94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AR$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AQ94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AS$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AR94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AT$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AS94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AU$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AT94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AV$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AU94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AW$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AV94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AX$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AW94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AY$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AX94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AY94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BA$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:AZ94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BB$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BA94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BC$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BB94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BD$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BC94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BE$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BD94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BF$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BE94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BG$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BF94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BH$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BG94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BI$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BH94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BI94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BK$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BJ94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BL$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BK94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BM$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BL94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BN$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BM94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BO$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BN94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BP$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BO94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BP94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BR$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BQ94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BS$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BR94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BT$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BS94)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BU$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G94:BT94)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E73)","v":"Depreciation of asset adjustments - RAB 2013-14"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(L$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:K95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(M$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:L95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(N$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:M95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(O$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:N95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(P$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:O95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(Q$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:P95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(R$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:Q95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(S$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:R95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(T$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:S95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(U$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:T95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(V$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:U95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(W$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:V95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(X$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:W95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(Y$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:X95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(Z$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:Y95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AA$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:Z95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AB$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AA95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AC$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AB95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AD$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AC95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AE$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AD95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AF$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AE95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AG$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AF95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AH$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AG95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AI$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AH95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AI95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AK$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AJ95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AL$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AK95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AM$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AL95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AN$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AM95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AO$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AN95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AP$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AO95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AP95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AR$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AQ95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AS$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AR95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AT$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AS95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AU$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AT95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AV$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AU95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AW$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AV95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AX$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AW95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AY$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AX95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AY95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BA$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:AZ95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BB$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BA95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BC$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BB95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BD$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BC95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BE$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BD95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BF$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BE95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BG$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BF95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BH$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BG95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BI$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BH95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BI95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BK$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BJ95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BL$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BK95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BM$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BL95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BN$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BM95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BO$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BN95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BP$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BO95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BP95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BR$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BQ95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BS$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BR95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BT$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BS95)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BU$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G95:BT95)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E74)","v":"Depreciation of asset adjustments - RAB 2014-15"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(M$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:L96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(N$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:M96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(O$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:N96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(P$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:O96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(Q$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:P96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(R$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:Q96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(S$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:R96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(T$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:S96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(U$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:T96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(V$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:U96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(W$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:V96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(X$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:W96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(Y$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:X96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(Z$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:Y96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AA$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:Z96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AB$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AA96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AC$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AB96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AD$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AC96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AE$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AD96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AF$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AE96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AG$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AF96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AH$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AG96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AI$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AH96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AI96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AK$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AJ96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AL$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AK96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AM$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AL96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AN$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AM96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AO$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AN96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AP$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AO96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AP96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AR$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AQ96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AS$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AR96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AT$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AS96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AU$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AT96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AV$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AU96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AW$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AV96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AX$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AW96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AY$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AX96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AY96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BA$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:AZ96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BB$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BA96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BC$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BB96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BD$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BC96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BE$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BD96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BF$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BE96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BG$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BF96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BH$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BG96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BI$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BH96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BI96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BK$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BJ96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BL$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BK96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BM$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BL96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BN$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BM96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BO$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BN96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BP$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BO96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BP96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BR$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BQ96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BS$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BR96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BT$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BS96)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BU$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G96:BT96)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E75)","v":"Depreciation of asset adjustments - RAB 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(N$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:M97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(O$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:N97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(P$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:O97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(Q$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:P97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(R$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:Q97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(S$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:R97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(T$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:S97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(U$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:T97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(V$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:U97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(W$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:V97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(X$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:W97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(Y$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:X97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(Z$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:Y97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AA$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:Z97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AB$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AA97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AC$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AB97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AD$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AC97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AE$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AD97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AF$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AE97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AG$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AF97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AH$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AG97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AI$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AH97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AI97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AK$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AJ97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AL$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AK97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AM$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AL97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AN$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AM97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AO$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AN97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AP$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AO97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AP97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AR$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AQ97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AS$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AR97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AT$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AS97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AU$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AT97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AV$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AU97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AW$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AV97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AX$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AW97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AY$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AX97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AY97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BA$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:AZ97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BB$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BA97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BC$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BB97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BD$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BC97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BE$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BD97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BF$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BE97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BG$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BF97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BH$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BG97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BI$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BH97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BI97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BK$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BJ97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BL$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BK97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BM$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BL97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BN$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BM97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BO$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BN97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BP$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BO97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BP97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BR$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BQ97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BS$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BR97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BT$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BS97)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BU$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G97:BT97)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E76)","v":"Depreciation of asset adjustments - RAB 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(O$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:N98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(P$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:O98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(Q$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:P98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(R$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:Q98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(S$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:R98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(T$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:S98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(U$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:T98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(V$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:U98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(W$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:V98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(X$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:W98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(Y$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:X98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(Z$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:Y98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AA$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:Z98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AB$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AA98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AC$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AB98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AD$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AC98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AE$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AD98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AF$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AE98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AG$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AF98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AH$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AG98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AI$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AH98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AI98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AK$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AJ98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AL$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AK98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AM$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AL98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AN$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AM98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AO$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AN98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AP$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AO98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AP98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AR$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AQ98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AS$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AR98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AT$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AS98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AU$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AT98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AV$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AU98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AW$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AV98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AX$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AW98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AY$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AX98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AY98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BA$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:AZ98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BB$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BA98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BC$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BB98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BD$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BC98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BE$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BD98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BF$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BE98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BG$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BF98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BH$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BG98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BI$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BH98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BI98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BK$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BJ98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BL$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BK98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BM$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BL98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BN$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BM98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BO$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BN98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BP$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BO98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BP98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BR$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BQ98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BS$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BR98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BT$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BS98)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(BU$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G98:BT98)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E77)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(P$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:O99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(Q$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:P99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(R$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:Q99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(S$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:R99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(T$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:S99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(U$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:T99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(V$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:U99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(W$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:V99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(X$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:W99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(Y$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:X99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(Z$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:Y99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AA$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:Z99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AB$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AA99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AC$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AB99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AD$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AC99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AE$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AD99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AF$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AE99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AG$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AF99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AH$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AG99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AI$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AH99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AI99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AK$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AJ99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AL$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AK99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AM$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AL99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AN$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AM99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AO$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AN99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AP$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AO99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AP99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AR$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AQ99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AS$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AR99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AT$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AS99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AU$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AT99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AV$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AU99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AW$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AV99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AX$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AW99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AY$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AX99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AY99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BA$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:AZ99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BB$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BA99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BC$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BB99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BD$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BC99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BE$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BD99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BF$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BE99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BG$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BF99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BH$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BG99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BI$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BH99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BI99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BK$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BJ99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BL$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BK99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BM$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BL99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BN$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BM99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BO$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BN99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BP$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BO99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BP99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BR$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BQ99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BS$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BR99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BT$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BS99)))","v":0},{"$f":"IF(OR(OFFSET($G72, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=0, OFFSET($G73, -$E76, $E77)=\"n/a\"), 0, IF(BU$5<=OFFSET($G73, -$E76, $E77)+$E77, IFERROR(OFFSET($G72, -$E76, $E77)/OFFSET($G73, -$E76, $E77), 0), OFFSET($G72, -$E76, $E77)-SUM($G99:BT99)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E78)","v":"Depreciation of asset adjustments - RAB 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(Q$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:P100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(R$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:Q100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(S$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:R100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(T$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:S100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(U$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:T100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(V$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:U100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(W$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:V100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(X$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:W100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(Y$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:X100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(Z$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:Y100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AA$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:Z100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AB$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AA100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AC$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AB100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AD$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AC100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AE$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AD100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AF$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AE100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AG$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AF100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AH$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AG100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AI$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AH100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AI100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AK$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AJ100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AL$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AK100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AM$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AL100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AN$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AM100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AO$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AN100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AP$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AO100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AP100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AR$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AQ100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AS$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AR100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AT$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AS100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AU$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AT100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AV$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AU100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AW$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AV100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AX$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AW100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AY$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AX100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AY100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BA$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:AZ100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BB$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BA100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BC$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BB100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BD$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BC100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BE$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BD100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BF$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BE100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BG$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BF100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BH$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BG100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BI$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BH100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BI100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BK$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BJ100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BL$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BK100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BM$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BL100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BN$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BM100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BO$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BN100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BP$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BO100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BP100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BR$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BQ100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BS$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BR100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BT$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BS100)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BU$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G100:BT100)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E79)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(R$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:Q101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(S$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:R101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(T$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:S101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(U$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:T101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(V$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:U101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(W$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:V101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(X$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:W101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(Y$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:X101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(Z$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:Y101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AA$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:Z101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AB$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AA101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AC$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AB101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AD$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AC101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AE$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AD101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AF$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AE101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AG$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AF101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AH$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AG101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AI$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AH101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AI101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AK$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AJ101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AL$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AK101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AM$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AL101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AN$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AM101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AO$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AN101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AP$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AO101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AP101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AR$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AQ101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AS$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AR101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AT$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AS101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AU$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AT101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AV$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AU101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AW$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AV101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AX$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AW101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AY$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AX101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AY101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BA$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:AZ101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BB$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BA101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BC$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BB101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BD$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BC101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BE$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BD101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BF$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BE101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BG$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BF101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BH$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BG101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BI$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BH101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BI101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BK$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BJ101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BL$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BK101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BM$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BL101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BN$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BM101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BO$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BN101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BP$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BO101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BP101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BR$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BQ101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BS$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BR101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BT$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BS101)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BU$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G101:BT101)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E80)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(S$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:R102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(T$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:S102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(U$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:T102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(V$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:U102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(W$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:V102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(X$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:W102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(Y$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:X102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(Z$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:Y102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AA$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:Z102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AB$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AA102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AC$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AB102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AD$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AC102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AE$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AD102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AF$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AE102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AG$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AF102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AH$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AG102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AI$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AH102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AI102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AK$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AJ102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AL$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AK102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AM$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AL102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AN$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AM102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AO$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AN102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AP$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AO102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AP102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AR$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AQ102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AS$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AR102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AT$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AS102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AU$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AT102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AV$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AU102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AW$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AV102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AX$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AW102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AY$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AX102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AY102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BA$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:AZ102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BB$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BA102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BC$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BB102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BD$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BC102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BE$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BD102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BF$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BE102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BG$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BF102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BH$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BG102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BI$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BH102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BI102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BK$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BJ102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BL$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BK102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BM$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BL102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BN$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BM102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BO$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BN102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BP$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BO102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BP102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BR$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BQ102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BS$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BR102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BT$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BS102)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BU$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G102:BT102)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E81)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(T$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:S103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(U$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:T103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(V$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:U103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(W$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:V103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(X$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:W103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(Y$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:X103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(Z$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:Y103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AA$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:Z103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AB$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AA103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AC$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AB103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AD$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AC103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AE$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AD103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AF$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AE103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AG$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AF103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AH$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AG103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AI$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AH103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AI103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AK$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AJ103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AL$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AK103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AM$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AL103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AN$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AM103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AO$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AN103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AP$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AO103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AP103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AR$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AQ103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AS$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AR103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AT$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AS103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AU$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AT103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AV$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AU103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AW$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AV103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AX$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AW103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AY$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AX103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AY103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BA$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:AZ103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BB$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BA103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BC$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BB103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BD$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BC103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BE$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BD103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BF$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BE103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BG$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BF103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BH$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BG103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BI$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BH103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BI103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BK$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BJ103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BL$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BK103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BM$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BL103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BN$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BM103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BO$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BN103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BP$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BO103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BP103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BR$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BQ103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BS$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BR103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BT$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BS103)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BU$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G103:BT103)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E82)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(U$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:T104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(V$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:U104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(W$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:V104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(X$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:W104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(Y$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:X104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(Z$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:Y104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AA$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:Z104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AB$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AA104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AC$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AB104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AD$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AC104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AE$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AD104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AF$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AE104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AG$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AF104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AH$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AG104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AI$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AH104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AI104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AK$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AJ104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AL$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AK104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AM$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AL104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AN$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AM104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AO$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AN104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AP$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AO104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AP104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AR$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AQ104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AS$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AR104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AT$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AS104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AU$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AT104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AV$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AU104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AW$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AV104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AX$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AW104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AY$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AX104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AY104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BA$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:AZ104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BB$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BA104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BC$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BB104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BD$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BC104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BE$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BD104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BF$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BE104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BG$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BF104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BH$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BG104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BI$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BH104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BI104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BK$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BJ104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BL$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BK104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BM$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BL104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BN$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BM104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BO$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BN104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BP$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BO104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BP104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BR$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BQ104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BS$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BR104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BT$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BS104)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BU$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G104:BT104)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E83)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(V$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:U105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(W$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:V105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(X$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:W105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(Y$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:X105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(Z$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:Y105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AA$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:Z105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AB$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AA105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AC$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AB105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AD$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AC105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AE$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AD105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AF$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AE105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AG$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AF105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AH$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AG105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AI$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AH105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AI105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AK$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AJ105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AL$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AK105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AM$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AL105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AN$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AM105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AO$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AN105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AP$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AO105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AP105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AR$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AQ105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AS$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AR105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AT$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AS105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AU$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AT105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AV$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AU105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AW$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AV105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AX$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AW105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AY$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AX105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AY105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BA$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:AZ105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BB$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BA105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BC$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BB105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BD$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BC105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BE$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BD105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BF$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BE105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BG$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BF105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BH$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BG105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BI$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BH105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BI105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BK$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BJ105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BL$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BK105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BM$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BL105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BN$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BM105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BO$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BN105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BP$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BO105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BP105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BR$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BQ105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BS$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BR105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BT$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BS105)))","v":0},{"$f":"IF(OR(OFFSET($G78, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=0, OFFSET($G79, -$E82, $E83)=\"n/a\"), 0, IF(BU$5<=OFFSET($G79, -$E82, $E83)+$E83, IFERROR(OFFSET($G78, -$E82, $E83)/OFFSET($G79, -$E82, $E83), 0), OFFSET($G78, -$E82, $E83)-SUM($G105:BT105)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E84)","v":"Depreciation of asset adjustments - RAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(W$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:V106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(X$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:W106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(Y$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:X106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(Z$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:Y106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AA$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:Z106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AB$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AA106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AC$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AB106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AD$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AC106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AE$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AD106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AF$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AE106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AG$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AF106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AH$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AG106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AI$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AH106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AI106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AK$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AJ106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AL$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AK106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AM$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AL106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AN$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AM106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AO$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AN106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AP$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AO106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AP106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AR$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AQ106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AS$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AR106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AT$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AS106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AU$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AT106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AV$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AU106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AW$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AV106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AX$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AW106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AY$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AX106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AY106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BA$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:AZ106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BB$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BA106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BC$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BB106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BD$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BC106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BE$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BD106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BF$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BE106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BG$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BF106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BH$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BG106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BI$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BH106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BI106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BK$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BJ106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BL$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BK106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BM$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BL106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BN$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BM106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BO$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BN106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BP$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BO106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BP106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BR$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BQ106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BS$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BR106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BT$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BS106)))","v":0},{"$f":"IF(OR(OFFSET($G79, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=0, OFFSET($G80, -$E83, $E84)=\"n/a\"), 0, IF(BU$5<=OFFSET($G80, -$E83, $E84)+$E84, IFERROR(OFFSET($G79, -$E83, $E84)/OFFSET($G80, -$E83, $E84), 0), OFFSET($G79, -$E83, $E84)-SUM($G106:BT106)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E59, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"Public Lighting Post 1999 Capex - depreciation"},null,{"$f":"SUM(H69:H107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN69:AN107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT69:BT107)","v":0},{"$f":"SUM(BU69:BU107)","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E111","v":"Asset class 3"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E111, 'RAB input'!$D$25:$D$74, 0))","v":"IT Projects"}]
[null,null,null,null,{"$f":"E59+1","v":3},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E111)/'RAB input'!G$15","v":0},{"$f":"(INDEX('RAB input'!H$25:H$74,$E111)-INDEX('RAB input'!H$79:H$128,$E111)-INDEX('RAB input'!H$133:H$182,$E111))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$25:I$74,$E111)-INDEX('RAB input'!I$79:I$128,$E111)-INDEX('RAB input'!I$133:I$182,$E111))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E111)-INDEX('RAB input'!J$79:J$128,$E111)-INDEX('RAB input'!J$133:J$182,$E111))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E111)-INDEX('RAB input'!K$79:K$128,$E111)-INDEX('RAB input'!K$133:K$182,$E111))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E111)-INDEX('RAB input'!L$79:L$128,$E111)-INDEX('RAB input'!L$133:L$182,$E111))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E111)-INDEX('RAB input'!M$79:M$128,$E111)-INDEX('RAB input'!M$133:M$182,$E111))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E111)-INDEX('RAB input'!N$79:N$128,$E111)-INDEX('RAB input'!N$133:N$182,$E111))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E111)-INDEX('RAB input'!O$79:O$128,$E111)-INDEX('RAB input'!O$133:O$182,$E111))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E111)-INDEX('RAB input'!P$79:P$128,$E111)-INDEX('RAB input'!P$133:P$182,$E111))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E111)-INDEX('RAB input'!Q$79:Q$128,$E111)-INDEX('RAB input'!Q$133:Q$182,$E111))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E111)-INDEX('RAB input'!R$79:R$128,$E111)-INDEX('RAB input'!R$133:R$182,$E111))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E111)-INDEX('RAB input'!S$79:S$128,$E111)-INDEX('RAB input'!S$133:S$182,$E111))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E111)-INDEX('RAB input'!T$79:T$128,$E111)-INDEX('RAB input'!T$133:T$182,$E111))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E111)-INDEX('RAB input'!U$79:U$128,$E111)-INDEX('RAB input'!U$133:U$182,$E111))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E111)-INDEX('RAB input'!V$79:V$128,$E111)-INDEX('RAB input'!V$133:V$182,$E111))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E111)-INDEX('RAB input'!W$79:W$128,$E111)-INDEX('RAB input'!W$133:W$182,$E111))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E111)-INDEX('RAB input'!X$79:X$128,$E111)-INDEX('RAB input'!X$133:X$182,$E111))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E111)-INDEX('RAB input'!Y$79:Y$128,$E111)-INDEX('RAB input'!Y$133:Y$182,$E111))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E111)-INDEX('RAB input'!Z$79:Z$128,$E111)-INDEX('RAB input'!Z$133:Z$182,$E111))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E111)-INDEX('RAB input'!AA$79:AA$128,$E111)-INDEX('RAB input'!AA$133:AA$182,$E111))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E111)-INDEX('RAB input'!AB$79:AB$128,$E111)-INDEX('RAB input'!AB$133:AB$182,$E111))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E111)-INDEX('RAB input'!AC$79:AC$128,$E111)-INDEX('RAB input'!AC$133:AC$182,$E111))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E111)-INDEX('RAB input'!AD$79:AD$128,$E111)-INDEX('RAB input'!AD$133:AD$182,$E111))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E111)-INDEX('RAB input'!AE$79:AE$128,$E111)-INDEX('RAB input'!AE$133:AE$182,$E111))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E111)-INDEX('RAB input'!AF$79:AF$128,$E111)-INDEX('RAB input'!AF$133:AF$182,$E111))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E111)-INDEX('RAB input'!AG$79:AG$128,$E111)-INDEX('RAB input'!AG$133:AG$182,$E111))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E111)-INDEX('RAB input'!AH$79:AH$128,$E111)-INDEX('RAB input'!AH$133:AH$182,$E111))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E111)-INDEX('RAB input'!AI$79:AI$128,$E111)-INDEX('RAB input'!AI$133:AI$182,$E111))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E111)-INDEX('RAB input'!AJ$79:AJ$128,$E111)-INDEX('RAB input'!AJ$133:AJ$182,$E111))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E111)-INDEX('RAB input'!AK$79:AK$128,$E111)-INDEX('RAB input'!AK$133:AK$182,$E111))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E111)-INDEX('RAB input'!AL$79:AL$128,$E111)-INDEX('RAB input'!AL$133:AL$182,$E111))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E111)-INDEX('RAB input'!AM$79:AM$128,$E111)-INDEX('RAB input'!AM$133:AM$182,$E111))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E111)-INDEX('RAB input'!AN$79:AN$128,$E111)-INDEX('RAB input'!AN$133:AN$182,$E111))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E111)-INDEX('RAB input'!AO$79:AO$128,$E111)-INDEX('RAB input'!AO$133:AO$182,$E111))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E111)-INDEX('RAB input'!AP$79:AP$128,$E111)-INDEX('RAB input'!AP$133:AP$182,$E111))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E111)-INDEX('RAB input'!AQ$79:AQ$128,$E111)-INDEX('RAB input'!AQ$133:AQ$182,$E111))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E111)-INDEX('RAB input'!AR$79:AR$128,$E111)-INDEX('RAB input'!AR$133:AR$182,$E111))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E111)-INDEX('RAB input'!AS$79:AS$128,$E111)-INDEX('RAB input'!AS$133:AS$182,$E111))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E111)-INDEX('RAB input'!AT$79:AT$128,$E111)-INDEX('RAB input'!AT$133:AT$182,$E111))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E111)-INDEX('RAB input'!AU$79:AU$128,$E111)-INDEX('RAB input'!AU$133:AU$182,$E111))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E111)-INDEX('RAB input'!AV$79:AV$128,$E111)-INDEX('RAB input'!AV$133:AV$182,$E111))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E111)-INDEX('RAB input'!AW$79:AW$128,$E111)-INDEX('RAB input'!AW$133:AW$182,$E111))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E111)-INDEX('RAB input'!AX$79:AX$128,$E111)-INDEX('RAB input'!AX$133:AX$182,$E111))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E111)-INDEX('RAB input'!AY$79:AY$128,$E111)-INDEX('RAB input'!AY$133:AY$182,$E111))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E111)-INDEX('RAB input'!AZ$79:AZ$128,$E111)-INDEX('RAB input'!AZ$133:AZ$182,$E111))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E111)-INDEX('RAB input'!BA$79:BA$128,$E111)-INDEX('RAB input'!BA$133:BA$182,$E111))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E111)-INDEX('RAB input'!BB$79:BB$128,$E111)-INDEX('RAB input'!BB$133:BB$182,$E111))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E111)-INDEX('RAB input'!BC$79:BC$128,$E111)-INDEX('RAB input'!BC$133:BC$182,$E111))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E111)-INDEX('RAB input'!BD$79:BD$128,$E111)-INDEX('RAB input'!BD$133:BD$182,$E111))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E111)-INDEX('RAB input'!BE$79:BE$128,$E111)-INDEX('RAB input'!BE$133:BE$182,$E111))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E111)-INDEX('RAB input'!BF$79:BF$128,$E111)-INDEX('RAB input'!BF$133:BF$182,$E111))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E111)-INDEX('RAB input'!BG$79:BG$128,$E111)-INDEX('RAB input'!BG$133:BG$182,$E111))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E111)-INDEX('RAB input'!BH$79:BH$128,$E111)-INDEX('RAB input'!BH$133:BH$182,$E111))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E111)-INDEX('RAB input'!BI$79:BI$128,$E111)-INDEX('RAB input'!BI$133:BI$182,$E111))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E111)-INDEX('RAB input'!BJ$79:BJ$128,$E111)-INDEX('RAB input'!BJ$133:BJ$182,$E111))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E111)-INDEX('RAB input'!BK$79:BK$128,$E111)-INDEX('RAB input'!BK$133:BK$182,$E111))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E111)-INDEX('RAB input'!BL$79:BL$128,$E111)-INDEX('RAB input'!BL$133:BL$182,$E111))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E111)-INDEX('RAB input'!BM$79:BM$128,$E111)-INDEX('RAB input'!BM$133:BM$182,$E111))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E111)-INDEX('RAB input'!BN$79:BN$128,$E111)-INDEX('RAB input'!BN$133:BN$182,$E111))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E111)-INDEX('RAB input'!BO$79:BO$128,$E111)-INDEX('RAB input'!BO$133:BO$182,$E111))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E111)-INDEX('RAB input'!BP$79:BP$128,$E111)-INDEX('RAB input'!BP$133:BP$182,$E111))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E111)-INDEX('RAB input'!BQ$79:BQ$128,$E111)-INDEX('RAB input'!BQ$133:BQ$182,$E111))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E111)-INDEX('RAB input'!BR$79:BR$128,$E111)-INDEX('RAB input'!BR$133:BR$182,$E111))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E111)-INDEX('RAB input'!BS$79:BS$128,$E111)-INDEX('RAB input'!BS$133:BS$182,$E111))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E111)-INDEX('RAB input'!BT$79:BT$128,$E111)-INDEX('RAB input'!BT$133:BT$182,$E111))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E111)-INDEX('RAB input'!BU$79:BU$128,$E111)-INDEX('RAB input'!BU$133:BU$182,$E111))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E111)=\"\", IF($G111=0, 0, F112), INDEX('RAB input'!$G$187:$G$236, $E111))","v":0},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E111)=\"\", G112, INDEX('RAB input'!H$187:H$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E111)=\"\", H112, INDEX('RAB input'!I$187:I$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E111)=\"\", I112, INDEX('RAB input'!J$187:J$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E111)=\"\", J112, INDEX('RAB input'!K$187:K$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E111)=\"\", K112, INDEX('RAB input'!L$187:L$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E111)=\"\", L112, INDEX('RAB input'!M$187:M$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E111)=\"\", M112, INDEX('RAB input'!N$187:N$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E111)=\"\", N112, INDEX('RAB input'!O$187:O$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E111)=\"\", O112, INDEX('RAB input'!P$187:P$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E111)=\"\", P112, INDEX('RAB input'!Q$187:Q$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E111)=\"\", Q112, INDEX('RAB input'!R$187:R$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E111)=\"\", R112, INDEX('RAB input'!S$187:S$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E111)=\"\", S112, INDEX('RAB input'!T$187:T$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E111)=\"\", T112, INDEX('RAB input'!U$187:U$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E111)=\"\", U112, INDEX('RAB input'!V$187:V$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E111)=\"\", V112, INDEX('RAB input'!W$187:W$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E111)=\"\", W112, INDEX('RAB input'!X$187:X$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E111)=\"\", X112, INDEX('RAB input'!Y$187:Y$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E111)=\"\", Y112, INDEX('RAB input'!Z$187:Z$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E111)=\"\", Z112, INDEX('RAB input'!AA$187:AA$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E111)=\"\", AA112, INDEX('RAB input'!AB$187:AB$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E111)=\"\", AB112, INDEX('RAB input'!AC$187:AC$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E111)=\"\", AC112, INDEX('RAB input'!AD$187:AD$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E111)=\"\", AD112, INDEX('RAB input'!AE$187:AE$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E111)=\"\", AE112, INDEX('RAB input'!AF$187:AF$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E111)=\"\", AF112, INDEX('RAB input'!AG$187:AG$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E111)=\"\", AG112, INDEX('RAB input'!AH$187:AH$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E111)=\"\", AH112, INDEX('RAB input'!AI$187:AI$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E111)=\"\", AI112, INDEX('RAB input'!AJ$187:AJ$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E111)=\"\", AJ112, INDEX('RAB input'!AK$187:AK$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E111)=\"\", AK112, INDEX('RAB input'!AL$187:AL$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E111)=\"\", AL112, INDEX('RAB input'!AM$187:AM$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E111)=\"\", AM112, INDEX('RAB input'!AN$187:AN$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E111)=\"\", AN112, INDEX('RAB input'!AO$187:AO$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E111)=\"\", AO112, INDEX('RAB input'!AP$187:AP$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E111)=\"\", AP112, INDEX('RAB input'!AQ$187:AQ$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E111)=\"\", AQ112, INDEX('RAB input'!AR$187:AR$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E111)=\"\", AR112, INDEX('RAB input'!AS$187:AS$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E111)=\"\", AS112, INDEX('RAB input'!AT$187:AT$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E111)=\"\", AT112, INDEX('RAB input'!AU$187:AU$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E111)=\"\", AU112, INDEX('RAB input'!AV$187:AV$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E111)=\"\", AV112, INDEX('RAB input'!AW$187:AW$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E111)=\"\", AW112, INDEX('RAB input'!AX$187:AX$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E111)=\"\", AX112, INDEX('RAB input'!AY$187:AY$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E111)=\"\", AY112, INDEX('RAB input'!AZ$187:AZ$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E111)=\"\", AZ112, INDEX('RAB input'!BA$187:BA$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E111)=\"\", BA112, INDEX('RAB input'!BB$187:BB$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E111)=\"\", BB112, INDEX('RAB input'!BC$187:BC$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E111)=\"\", BC112, INDEX('RAB input'!BD$187:BD$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E111)=\"\", BD112, INDEX('RAB input'!BE$187:BE$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E111)=\"\", BE112, INDEX('RAB input'!BF$187:BF$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E111)=\"\", BF112, INDEX('RAB input'!BG$187:BG$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E111)=\"\", BG112, INDEX('RAB input'!BH$187:BH$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E111)=\"\", BH112, INDEX('RAB input'!BI$187:BI$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E111)=\"\", BI112, INDEX('RAB input'!BJ$187:BJ$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E111)=\"\", BJ112, INDEX('RAB input'!BK$187:BK$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E111)=\"\", BK112, INDEX('RAB input'!BL$187:BL$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E111)=\"\", BL112, INDEX('RAB input'!BM$187:BM$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E111)=\"\", BM112, INDEX('RAB input'!BN$187:BN$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E111)=\"\", BN112, INDEX('RAB input'!BO$187:BO$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E111)=\"\", BO112, INDEX('RAB input'!BP$187:BP$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E111)=\"\", BP112, INDEX('RAB input'!BQ$187:BQ$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E111)=\"\", BQ112, INDEX('RAB input'!BR$187:BR$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E111)=\"\", BR112, INDEX('RAB input'!BS$187:BS$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E111)=\"\", BS112, INDEX('RAB input'!BT$187:BT$236, $E111))","v":5},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E111)=\"\", BT112, INDEX('RAB input'!BU$187:BU$236, $E111))","v":5}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E111)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E111)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E111)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E111)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E111)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E111)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E111)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E111)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E111)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E111)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E111)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E111)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E111)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E111)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E111)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E111)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E111)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E111)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E111)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E111)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E111)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E111)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E111)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E111)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E111)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E111)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E111)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E111)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E111)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E111)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E111)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E111)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E111)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E111)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E111)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E111)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E111)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E111)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E111)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E111)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E111)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E111)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E111)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E111)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E111)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E111)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E111)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E111)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E111)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E111)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E111)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E111)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E111)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E111)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E111)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E111)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E111)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E111)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E111)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E111)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E111)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E111)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E111)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E111)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E111)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E111)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E111)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G113<>0, IF(G112<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E111)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H113<>0, IF(H112<>\"n/a\", H112-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I113<>0, IF(I112<>\"n/a\", I112-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J113<>0, IF(J112<>\"n/a\", J112-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K113<>0, IF(K112<>\"n/a\", K112-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L113<>0, IF(L112<>\"n/a\", L112-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M113<>0, IF(M112<>\"n/a\", M112-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N113<>0, IF(N112<>\"n/a\", N112-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O113<>0, IF(O112<>\"n/a\", O112-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P113<>0, IF(P112<>\"n/a\", P112-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q113<>0, IF(Q112<>\"n/a\", Q112-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R113<>0, IF(R112<>\"n/a\", R112-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S113<>0, IF(S112<>\"n/a\", S112-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T113<>0, IF(T112<>\"n/a\", T112-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U113<>0, IF(U112<>\"n/a\", U112-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V113<>0, IF(V112<>\"n/a\", V112-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W113<>0, IF(W112<>\"n/a\", W112-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X113<>0, IF(X112<>\"n/a\", X112-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y113<>0, IF(Y112<>\"n/a\", Y112-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z113<>0, IF(Z112<>\"n/a\", Z112-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA113<>0, IF(AA112<>\"n/a\", AA112-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB113<>0, IF(AB112<>\"n/a\", AB112-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC113<>0, IF(AC112<>\"n/a\", AC112-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD113<>0, IF(AD112<>\"n/a\", AD112-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE113<>0, IF(AE112<>\"n/a\", AE112-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF113<>0, IF(AF112<>\"n/a\", AF112-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG113<>0, IF(AG112<>\"n/a\", AG112-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH113<>0, IF(AH112<>\"n/a\", AH112-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI113<>0, IF(AI112<>\"n/a\", AI112-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ113<>0, IF(AJ112<>\"n/a\", AJ112-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK113<>0, IF(AK112<>\"n/a\", AK112-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL113<>0, IF(AL112<>\"n/a\", AL112-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM113<>0, IF(AM112<>\"n/a\", AM112-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN113<>0, IF(AN112<>\"n/a\", AN112-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO113<>0, IF(AO112<>\"n/a\", AO112-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP113<>0, IF(AP112<>\"n/a\", AP112-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ113<>0, IF(AQ112<>\"n/a\", AQ112-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR113<>0, IF(AR112<>\"n/a\", AR112-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS113<>0, IF(AS112<>\"n/a\", AS112-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT113<>0, IF(AT112<>\"n/a\", AT112-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU113<>0, IF(AU112<>\"n/a\", AU112-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV113<>0, IF(AV112<>\"n/a\", AV112-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW113<>0, IF(AW112<>\"n/a\", AW112-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX113<>0, IF(AX112<>\"n/a\", AX112-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY113<>0, IF(AY112<>\"n/a\", AY112-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ113<>0, IF(AZ112<>\"n/a\", AZ112-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA113<>0, IF(BA112<>\"n/a\", BA112-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB113<>0, IF(BB112<>\"n/a\", BB112-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC113<>0, IF(BC112<>\"n/a\", BC112-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD113<>0, IF(BD112<>\"n/a\", BD112-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE113<>0, IF(BE112<>\"n/a\", BE112-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF113<>0, IF(BF112<>\"n/a\", BF112-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG113<>0, IF(BG112<>\"n/a\", BG112-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH113<>0, IF(BH112<>\"n/a\", BH112-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI113<>0, IF(BI112<>\"n/a\", BI112-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ113<>0, IF(BJ112<>\"n/a\", BJ112-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK113<>0, IF(BK112<>\"n/a\", BK112-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL113<>0, IF(BL112<>\"n/a\", BL112-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM113<>0, IF(BM112<>\"n/a\", BM112-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN113<>0, IF(BN112<>\"n/a\", BN112-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO113<>0, IF(BO112<>\"n/a\", BO112-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP113<>0, IF(BP112<>\"n/a\", BP112-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ113<>0, IF(BQ112<>\"n/a\", BQ112-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR113<>0, IF(BR112<>\"n/a\", BR112-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS113<>0, IF(BS112<>\"n/a\", BS112-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT113<>0, IF(BT112<>\"n/a\", BT112-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU113<>0, IF(BU112<>\"n/a\", BU112-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E111)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E111)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E111)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E111)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E111)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E111)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E111)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E111)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E111)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E111)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E111)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E111)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E111)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E111)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E111)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E111)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E111)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E111)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E111)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E111)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E111)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E111)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E111)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E111)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E111)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E111)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E111)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E111)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E111)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E111)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E111)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E111)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E111)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E111)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E111)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E111)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E111)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E111)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E111)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E111)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E111)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E111)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E111)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E111)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E111)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E111)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E111)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E111)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E111)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E111)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E111)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E111)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E111)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E111)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E111)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E111)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E111)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E111)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E111)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E111)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E111)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E111)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E111)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E111)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E111)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E111)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E111)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G115<>0, IF(G112<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E111)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H115<>0, IF(H112<>\"n/a\", H112-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I115<>0, IF(I112<>\"n/a\", I112-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J115<>0, IF(J112<>\"n/a\", J112-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K115<>0, IF(K112<>\"n/a\", K112-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L115<>0, IF(L112<>\"n/a\", L112-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M115<>0, IF(M112<>\"n/a\", M112-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N115<>0, IF(N112<>\"n/a\", N112-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O115<>0, IF(O112<>\"n/a\", O112-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P115<>0, IF(P112<>\"n/a\", P112-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q115<>0, IF(Q112<>\"n/a\", Q112-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R115<>0, IF(R112<>\"n/a\", R112-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S115<>0, IF(S112<>\"n/a\", S112-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T115<>0, IF(T112<>\"n/a\", T112-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U115<>0, IF(U112<>\"n/a\", U112-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V115<>0, IF(V112<>\"n/a\", V112-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W115<>0, IF(W112<>\"n/a\", W112-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X115<>0, IF(X112<>\"n/a\", X112-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y115<>0, IF(Y112<>\"n/a\", Y112-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z115<>0, IF(Z112<>\"n/a\", Z112-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA115<>0, IF(AA112<>\"n/a\", AA112-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB115<>0, IF(AB112<>\"n/a\", AB112-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC115<>0, IF(AC112<>\"n/a\", AC112-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD115<>0, IF(AD112<>\"n/a\", AD112-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE115<>0, IF(AE112<>\"n/a\", AE112-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF115<>0, IF(AF112<>\"n/a\", AF112-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG115<>0, IF(AG112<>\"n/a\", AG112-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH115<>0, IF(AH112<>\"n/a\", AH112-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI115<>0, IF(AI112<>\"n/a\", AI112-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ115<>0, IF(AJ112<>\"n/a\", AJ112-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK115<>0, IF(AK112<>\"n/a\", AK112-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL115<>0, IF(AL112<>\"n/a\", AL112-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM115<>0, IF(AM112<>\"n/a\", AM112-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN115<>0, IF(AN112<>\"n/a\", AN112-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO115<>0, IF(AO112<>\"n/a\", AO112-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP115<>0, IF(AP112<>\"n/a\", AP112-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ115<>0, IF(AQ112<>\"n/a\", AQ112-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR115<>0, IF(AR112<>\"n/a\", AR112-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS115<>0, IF(AS112<>\"n/a\", AS112-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT115<>0, IF(AT112<>\"n/a\", AT112-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU115<>0, IF(AU112<>\"n/a\", AU112-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV115<>0, IF(AV112<>\"n/a\", AV112-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW115<>0, IF(AW112<>\"n/a\", AW112-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX115<>0, IF(AX112<>\"n/a\", AX112-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY115<>0, IF(AY112<>\"n/a\", AY112-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ115<>0, IF(AZ112<>\"n/a\", AZ112-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA115<>0, IF(BA112<>\"n/a\", BA112-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB115<>0, IF(BB112<>\"n/a\", BB112-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC115<>0, IF(BC112<>\"n/a\", BC112-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD115<>0, IF(BD112<>\"n/a\", BD112-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE115<>0, IF(BE112<>\"n/a\", BE112-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF115<>0, IF(BF112<>\"n/a\", BF112-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG115<>0, IF(BG112<>\"n/a\", BG112-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH115<>0, IF(BH112<>\"n/a\", BH112-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI115<>0, IF(BI112<>\"n/a\", BI112-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ115<>0, IF(BJ112<>\"n/a\", BJ112-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK115<>0, IF(BK112<>\"n/a\", BK112-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL115<>0, IF(BL112<>\"n/a\", BL112-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM115<>0, IF(BM112<>\"n/a\", BM112-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN115<>0, IF(BN112<>\"n/a\", BN112-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO115<>0, IF(BO112<>\"n/a\", BO112-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP115<>0, IF(BP112<>\"n/a\", BP112-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ115<>0, IF(BQ112<>\"n/a\", BQ112-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR115<>0, IF(BR112<>\"n/a\", BR112-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS115<>0, IF(BS112<>\"n/a\", BS112-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT115<>0, IF(BT112<>\"n/a\", BT112-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU115<>0, IF(BU112<>\"n/a\", BU112-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E111)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E111)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E111)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E111)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E111)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E111)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E111)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E111)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E111)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E111)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E111)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E111)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E111)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E111)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E111)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E111)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E111)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E111)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E111)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E111)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E111)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E111)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E111)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E111)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E111)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E111)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E111)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E111)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E111)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E111)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E111)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E111)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E111)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E111)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E111)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E111)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E111)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E111)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E111)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E111)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E111)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E111)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E111)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E111)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E111)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E111)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E111)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E111)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E111)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E111)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E111)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E111)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E111)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E111)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E111)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E111)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E111)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E111)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E111)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E111)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E111)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E111)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E111)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E111)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E111)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E111)/'RAB input'!BU$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E111)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E111)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E111)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E111)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E111)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E111)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E111)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E111)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E111)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E111)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E111)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E111)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E111)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E111)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E111)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E111)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E111)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E111)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E111)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E111)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E111)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>H$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:G121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>I$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:H121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>J$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:I121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>K$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:J121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>L$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:K121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>M$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:L121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>N$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:M121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>O$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:N121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>P$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:O121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>Q$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:P121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>R$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:Q121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>S$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:R121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>T$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:S121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>U$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:T121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>V$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:U121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>W$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:V121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>X$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:W121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>Y$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:X121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>Z$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:Y121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AA$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:Z121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AB$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AA121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AC$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AB121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AD$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AC121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AE$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AD121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AF$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AE121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AG$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AF121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AH$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AG121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AI$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AH121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AJ$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AI121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AK$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AJ121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AL$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AK121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AM$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AL121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AN$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AM121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AO$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AN121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AP$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AO121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AQ$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AP121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AR$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AQ121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AS$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AR121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AT$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AS121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AU$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AT121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AV$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AU121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AW$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AV121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AX$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AW121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AY$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AX121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AZ$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AY121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BA$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AZ121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BB$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BA121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BC$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BB121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BD$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BC121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BE$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BD121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BF$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BE121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BG$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BF121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BH$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BG121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BI$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BH121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BJ$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BI121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BK$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BJ121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BL$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BK121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BM$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BL121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BN$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BM121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BO$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BN121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BP$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BO121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BQ$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BP121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BR$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BQ121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BS$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BR121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BT$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BS121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BU$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BT121))))","v":0}]
[null,null,null,null,{"$f":"E121+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E122)","v":"Depreciation of net capex 2010-11"},null,null,{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>I$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:H122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>J$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:I122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>K$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:J122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>L$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:K122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>M$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:L122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>N$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:M122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>O$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:N122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>P$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:O122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>Q$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:P122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>R$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:Q122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>S$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:R122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>T$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:S122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>U$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:T122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>V$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:U122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>W$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:V122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>X$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:W122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>Y$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:X122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>Z$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:Y122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AA$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:Z122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AB$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AA122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AC$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AB122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AD$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AC122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AE$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AD122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AF$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AE122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AG$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AF122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AH$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AG122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AI$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AH122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AJ$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AI122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AK$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AJ122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AL$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AK122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AM$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AL122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AN$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AM122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AO$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AN122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AP$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AO122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AQ$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AP122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AR$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AQ122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AS$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AR122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AT$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AS122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AU$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AT122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AV$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AU122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AW$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AV122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AX$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AW122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AY$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AX122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>AZ$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AY122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BA$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:AZ122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BB$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BA122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BC$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BB122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BD$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BC122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BE$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BD122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BF$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BE122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BG$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BF122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BH$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BG122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BI$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BH122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BJ$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BI122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BK$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BJ122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BL$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BK122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BM$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BL122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BN$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BM122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BO$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BN122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BP$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BO122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BQ$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BP122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BR$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BQ122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BS$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BR122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BT$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BS122))))","v":0},{"$f":"IF(OFFSET($G113, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G113,-$E122,$E122)+$E122>BU$5,IFERROR((OFFSET($G112,-$E122,$E122)/(OFFSET($G113,-$E122,$E122))),0),(OFFSET($G112,-$E122,$E122)-SUM($G122:BT122))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E123)","v":"Depreciation of net capex 2011-12"},null,null,null,{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>J$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:I123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>K$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:J123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>L$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:K123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>M$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:L123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>N$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:M123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>O$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:N123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>P$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:O123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>Q$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:P123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>R$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:Q123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>S$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:R123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>T$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:S123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>U$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:T123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>V$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:U123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>W$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:V123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>X$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:W123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>Y$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:X123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>Z$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:Y123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AA$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:Z123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AB$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AA123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AC$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AB123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AD$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AC123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AE$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AD123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AF$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AE123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AG$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AF123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AH$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AG123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AI$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AH123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AJ$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AI123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AK$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AJ123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AL$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AK123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AM$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AL123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AN$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AM123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AO$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AN123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AP$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AO123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AQ$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AP123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AR$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AQ123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AS$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AR123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AT$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AS123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AU$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AT123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AV$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AU123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AW$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AV123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AX$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AW123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AY$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AX123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>AZ$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AY123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BA$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:AZ123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BB$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BA123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BC$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BB123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BD$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BC123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BE$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BD123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BF$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BE123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BG$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BF123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BH$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BG123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BI$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BH123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BJ$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BI123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BK$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BJ123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BL$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BK123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BM$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BL123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BN$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BM123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BO$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BN123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BP$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BO123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BQ$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BP123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BR$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BQ123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BS$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BR123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BT$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BS123))))","v":0},{"$f":"IF(OFFSET($G114, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G114,-$E123,$E123)+$E123>BU$5,IFERROR((OFFSET($G113,-$E123,$E123)/(OFFSET($G114,-$E123,$E123))),0),(OFFSET($G113,-$E123,$E123)-SUM($G123:BT123))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E124)","v":"Depreciation of net capex 2012-13"},null,null,null,null,{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>K$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:J124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>L$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:K124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>M$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:L124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>N$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:M124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>O$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:N124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>P$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:O124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>Q$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:P124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>R$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:Q124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>S$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:R124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>T$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:S124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>U$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:T124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>V$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:U124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>W$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:V124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>X$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:W124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>Y$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:X124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>Z$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:Y124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AA$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:Z124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AB$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AA124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AC$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AB124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AD$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AC124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AE$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AD124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AF$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AE124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AG$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AF124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AH$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AG124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AI$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AH124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AJ$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AI124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AK$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AJ124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AL$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AK124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AM$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AL124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AN$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AM124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AO$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AN124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AP$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AO124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AQ$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AP124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AR$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AQ124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AS$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AR124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AT$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AS124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AU$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AT124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AV$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AU124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AW$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AV124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AX$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AW124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AY$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AX124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>AZ$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AY124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BA$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:AZ124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BB$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BA124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BC$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BB124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BD$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BC124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BE$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BD124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BF$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BE124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BG$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BF124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BH$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BG124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BI$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BH124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BJ$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BI124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BK$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BJ124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BL$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BK124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BM$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BL124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BN$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BM124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BO$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BN124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BP$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BO124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BQ$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BP124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BR$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BQ124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BS$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BR124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BT$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BS124))))","v":0},{"$f":"IF(OFFSET($G115, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G115,-$E124,$E124)+$E124>BU$5,IFERROR((OFFSET($G114,-$E124,$E124)/(OFFSET($G115,-$E124,$E124))),0),(OFFSET($G114,-$E124,$E124)-SUM($G124:BT124))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E125)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>L$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:K125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>M$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:L125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>N$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:M125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>O$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:N125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>P$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:O125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>Q$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:P125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>R$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:Q125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>S$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:R125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>T$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:S125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>U$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:T125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>V$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:U125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>W$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:V125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>X$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:W125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>Y$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:X125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>Z$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:Y125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AA$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:Z125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AB$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AA125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AC$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AB125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AD$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AC125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AE$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AD125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AF$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AE125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AG$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AF125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AH$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AG125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AI$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AH125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AJ$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AI125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AK$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AJ125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AL$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AK125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AM$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AL125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AN$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AM125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AO$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AN125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AP$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AO125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AQ$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AP125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AR$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AQ125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AS$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AR125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AT$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AS125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AU$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AT125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AV$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AU125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AW$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AV125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AX$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AW125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AY$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AX125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>AZ$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AY125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BA$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:AZ125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BB$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BA125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BC$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BB125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BD$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BC125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BE$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BD125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BF$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BE125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BG$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BF125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BH$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BG125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BI$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BH125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BJ$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BI125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BK$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BJ125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BL$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BK125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BM$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BL125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BN$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BM125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BO$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BN125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BP$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BO125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BQ$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BP125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BR$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BQ125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BS$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BR125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BT$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BS125))))","v":0},{"$f":"IF(OFFSET($G116, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G116,-$E125,$E125)+$E125>BU$5,IFERROR((OFFSET($G115,-$E125,$E125)/(OFFSET($G116,-$E125,$E125))),0),(OFFSET($G115,-$E125,$E125)-SUM($G125:BT125))))","v":0}]
[null,null,null,null,{"$f":"E139+5","v":10},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E139)","v":"Depreciation of t-1 and t-2 adjustment 2014-15"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=R$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:Q140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:Q140)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:Q140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=S$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:R140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:R140)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:R140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=T$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:S140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:S140)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:S140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=U$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:T140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:T140)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:T140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=V$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:U140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:U140)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:U140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=W$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:V140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:V140)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:V140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=X$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:W140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:W140)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:W140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=Y$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:X140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:X140)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:X140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=Z$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:Y140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:Y140)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:Y140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AA$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:Z140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:Z140)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:Z140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AB$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AA140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AA140)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AA140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AC$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AB140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AB140)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AB140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AD$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AC140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AC140)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AC140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AE$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AD140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AD140)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AD140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AF$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AE140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AE140)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AE140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AG$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AF140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AF140)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AF140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AH$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AG140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AG140)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AG140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AI$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AH140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AH140)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AH140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AJ$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AI140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AI140)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AI140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AK$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AJ140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AJ140)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AJ140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AL$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AK140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AK140)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AK140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AM$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AL140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AL140)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AL140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AN$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AM140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AM140)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AM140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AO$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AN140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AN140)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AN140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AP$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AO140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AO140)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AO140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AQ$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AP140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AP140)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AP140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AR$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AQ140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AQ140)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AQ140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AS$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AR140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AR140)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AR140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AT$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AS140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AS140)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AS140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AU$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AT140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AT140)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AT140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AV$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AU140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AU140)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AU140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AW$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AV140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AV140)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AV140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AX$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AW140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AW140)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AW140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AY$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AX140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AX140)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AX140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=AZ$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AY140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AY140)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AY140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BA$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:AZ140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:AZ140)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:AZ140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BB$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BA140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BA140)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BA140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BC$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BB140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BB140)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BB140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BD$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BC140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BC140)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BC140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BE$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BD140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BD140)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BD140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BF$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BE140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BE140)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BE140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BG$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BF140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BF140)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BF140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BH$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BG140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BG140)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BG140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BI$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BH140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BH140)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BH140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BJ$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BI140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BI140)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BI140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BK$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BJ140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BJ140)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BJ140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BL$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BK140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BK140)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BK140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BM$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BL140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BL140)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BL140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BN$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BM140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BM140)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BM140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BO$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BN140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BN140)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BN140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BP$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BO140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BO140)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BO140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BQ$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BP140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BP140)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BP140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BR$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BQ140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BQ140)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BQ140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BS$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BR140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BR140)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BR140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BT$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BS140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BS140)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BS140)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E139)+$E122>=BU$5, 0,\nIF(AND(OFFSET($G114, -$E122, $E139)<>0, OFFSET($G116, -$E122, $E139)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)-SUM($G140:BT140)),\nIF(AND(OFFSET($G114, -$E122, $E139)=0, OFFSET($G116, -$E122, $E139)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G117, -$E122, $E139)+$E139, IFERROR(OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G116, -$E122, $E139)-SUM($G140:BT140)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E139)<OFFSET($G115, -$E122, $E139)+$E139, IFERROR(OFFSET($G114, -$E122, $E139)/OFFSET($G115, -$E122, $E139)+OFFSET($G116, -$E122, $E139)/OFFSET($G117, -$E122, $E139), 0), OFFSET($G114, -$E122, $E139)+OFFSET($G116, -$E122, $E139)-SUM($G140:BT140)))))), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E129)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(P$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:O151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(Q$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:P151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(R$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:Q151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(S$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:R151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(T$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:S151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(U$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:T151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(V$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:U151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(W$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:V151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(X$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:W151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(Y$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:X151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(Z$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:Y151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AA$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:Z151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AB$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AA151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AC$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AB151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AD$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AC151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AE$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AD151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AF$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AE151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AG$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AF151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AH$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AG151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AI$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AH151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AI151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AK$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AJ151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AL$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AK151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AM$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AL151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AN$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AM151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AO$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AN151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AP$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AO151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AP151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AR$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AQ151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AS$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AR151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AT$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AS151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AU$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AT151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AV$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AU151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AW$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AV151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AX$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AW151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AY$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AX151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AY151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BA$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:AZ151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BB$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BA151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BC$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BB151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BD$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BC151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BE$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BD151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BF$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BE151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BG$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BF151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BH$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BG151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BI$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BH151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BI151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BK$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BJ151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BL$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BK151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BM$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BL151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BN$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BM151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BO$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BN151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BP$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BO151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BP151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BR$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BQ151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BS$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BR151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BT$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BS151)))","v":0},{"$f":"IF(OR(OFFSET($G124, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=0, OFFSET($G125, -$E128, $E129)=\"n/a\"), 0, IF(BU$5<=OFFSET($G125, -$E128, $E129)+$E129, IFERROR(OFFSET($G124, -$E128, $E129)/OFFSET($G125, -$E128, $E129), 0), OFFSET($G124, -$E128, $E129)-SUM($G151:BT151)))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G165<>0, IF(G164<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E163)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H165<>0, IF(H164<>\"n/a\", H164-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I165<>0, IF(I164<>\"n/a\", I164-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J165<>0, IF(J164<>\"n/a\", J164-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K165<>0, IF(K164<>\"n/a\", K164-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L165<>0, IF(L164<>\"n/a\", L164-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M165<>0, IF(M164<>\"n/a\", M164-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N165<>0, IF(N164<>\"n/a\", N164-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O165<>0, IF(O164<>\"n/a\", O164-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P165<>0, IF(P164<>\"n/a\", P164-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q165<>0, IF(Q164<>\"n/a\", Q164-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R165<>0, IF(R164<>\"n/a\", R164-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S165<>0, IF(S164<>\"n/a\", S164-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T165<>0, IF(T164<>\"n/a\", T164-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U165<>0, IF(U164<>\"n/a\", U164-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V165<>0, IF(V164<>\"n/a\", V164-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W165<>0, IF(W164<>\"n/a\", W164-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X165<>0, IF(X164<>\"n/a\", X164-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y165<>0, IF(Y164<>\"n/a\", Y164-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z165<>0, IF(Z164<>\"n/a\", Z164-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA165<>0, IF(AA164<>\"n/a\", AA164-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB165<>0, IF(AB164<>\"n/a\", AB164-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC165<>0, IF(AC164<>\"n/a\", AC164-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD165<>0, IF(AD164<>\"n/a\", AD164-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE165<>0, IF(AE164<>\"n/a\", AE164-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF165<>0, IF(AF164<>\"n/a\", AF164-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG165<>0, IF(AG164<>\"n/a\", AG164-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH165<>0, IF(AH164<>\"n/a\", AH164-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI165<>0, IF(AI164<>\"n/a\", AI164-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ165<>0, IF(AJ164<>\"n/a\", AJ164-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK165<>0, IF(AK164<>\"n/a\", AK164-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL165<>0, IF(AL164<>\"n/a\", AL164-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM165<>0, IF(AM164<>\"n/a\", AM164-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN165<>0, IF(AN164<>\"n/a\", AN164-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO165<>0, IF(AO164<>\"n/a\", AO164-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP165<>0, IF(AP164<>\"n/a\", AP164-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ165<>0, IF(AQ164<>\"n/a\", AQ164-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR165<>0, IF(AR164<>\"n/a\", AR164-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS165<>0, IF(AS164<>\"n/a\", AS164-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT165<>0, IF(AT164<>\"n/a\", AT164-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU165<>0, IF(AU164<>\"n/a\", AU164-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV165<>0, IF(AV164<>\"n/a\", AV164-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW165<>0, IF(AW164<>\"n/a\", AW164-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX165<>0, IF(AX164<>\"n/a\", AX164-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY165<>0, IF(AY164<>\"n/a\", AY164-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ165<>0, IF(AZ164<>\"n/a\", AZ164-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA165<>0, IF(BA164<>\"n/a\", BA164-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB165<>0, IF(BB164<>\"n/a\", BB164-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC165<>0, IF(BC164<>\"n/a\", BC164-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD165<>0, IF(BD164<>\"n/a\", BD164-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE165<>0, IF(BE164<>\"n/a\", BE164-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF165<>0, IF(BF164<>\"n/a\", BF164-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG165<>0, IF(BG164<>\"n/a\", BG164-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH165<>0, IF(BH164<>\"n/a\", BH164-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI165<>0, IF(BI164<>\"n/a\", BI164-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ165<>0, IF(BJ164<>\"n/a\", BJ164-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK165<>0, IF(BK164<>\"n/a\", BK164-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL165<>0, IF(BL164<>\"n/a\", BL164-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM165<>0, IF(BM164<>\"n/a\", BM164-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN165<>0, IF(BN164<>\"n/a\", BN164-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO165<>0, IF(BO164<>\"n/a\", BO164-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP165<>0, IF(BP164<>\"n/a\", BP164-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ165<>0, IF(BQ164<>\"n/a\", BQ164-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR165<>0, IF(BR164<>\"n/a\", BR164-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS165<>0, IF(BS164<>\"n/a\", BS164-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT165<>0, IF(BT164<>\"n/a\", BT164-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU165<>0, IF(BU164<>\"n/a\", BU164-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E174)","v":"Depreciation of asset adjustments - RAB 2010-11"},null,null,{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(I$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:H196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(J$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:I196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(K$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:J196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(L$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:K196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(M$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:L196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(N$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:M196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(O$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:N196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(P$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:O196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(Q$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:P196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(R$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:Q196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(S$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:R196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(T$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:S196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(U$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:T196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(V$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:U196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(W$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:V196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(X$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:W196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(Y$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:X196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(Z$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:Y196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AA$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:Z196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AB$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AA196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AC$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AB196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AD$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AC196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AE$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AD196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AF$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AE196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AG$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AF196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AH$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AG196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AI$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AH196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AI196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AK$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AJ196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AL$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AK196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AM$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AL196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AN$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AM196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AO$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AN196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AP$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AO196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AP196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AR$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AQ196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AS$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AR196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AT$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AS196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AU$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AT196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AV$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AU196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AW$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AV196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AX$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AW196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AY$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AX196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AY196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BA$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:AZ196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BB$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BA196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BC$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BB196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BD$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BC196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BE$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BD196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BF$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BE196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BG$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BF196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BH$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BG196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BI$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BH196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BI196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BK$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BJ196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BL$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BK196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BM$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BL196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BN$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BM196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BO$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BN196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BP$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BO196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BP196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BR$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BQ196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BS$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BR196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BT$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BS196)))","v":0},{"$f":"IF(OR(OFFSET($G169, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=0, OFFSET($G170, -$E173, $E174)=\"n/a\"), 0, IF(BU$5<=OFFSET($G170, -$E173, $E174)+$E174, IFERROR(OFFSET($G169, -$E173, $E174)/OFFSET($G170, -$E173, $E174), 0), OFFSET($G169, -$E173, $E174)-SUM($G196:BT196)))","v":0}]
[]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>H$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:G225))))","v":8.6806335937643031E-2},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>I$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:H225))))","v":8.6806335937643031E-2},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>J$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:I225))))","v":8.6806335937643031E-2},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>K$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:J225))))","v":8.6806335937643031E-2},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>L$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:K225))))","v":8.6806335937643031E-2},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>M$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:L225))))","v":8.6806335937643031E-2},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>N$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:M225))))","v":8.6806335937643031E-2},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>O$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:N225))))","v":8.6806335937643031E-2},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>P$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:O225))))","v":8.6806335937643031E-2},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>Q$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:P225))))","v":8.6806335937643031E-2},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>R$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:Q225))))","v":8.6806335937643031E-2},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>S$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:R225))))","v":8.6806335937643031E-2},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>T$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:S225))))","v":8.6806335937643031E-2},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>U$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:T225))))","v":8.6806335937643031E-2},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>V$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:U225))))","v":8.6806335937643031E-2},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>W$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:V225))))","v":8.6806335937643031E-2},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>X$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:W225))))","v":8.6806335937643031E-2},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>Y$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:X225))))","v":8.680633593764342E-2},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>Z$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:Y225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AA$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:Z225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AB$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AA225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AC$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AB225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AD$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AC225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AE$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AD225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AF$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AE225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AG$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AF225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AH$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AG225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AI$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AH225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AJ$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AI225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AK$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AJ225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AL$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AK225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AM$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AL225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AN$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AM225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AO$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AN225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AP$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AO225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AQ$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AP225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AR$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AQ225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AS$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AR225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AT$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AS225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AU$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AT225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AV$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AU225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AW$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AV225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AX$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AW225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AY$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AX225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>AZ$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AY225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BA$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:AZ225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BB$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BA225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BC$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BB225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BD$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BC225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BE$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BD225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BF$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BE225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BG$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BF225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BH$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BG225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BI$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BH225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BJ$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BI225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BK$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BJ225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BL$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BK225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BM$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BL225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BN$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BM225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BO$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BN225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BP$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BO225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BQ$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BP225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BR$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BQ225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BS$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BR225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BT$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BS225))))","v":0},{"$f":"IF(OFFSET($G216, -$E225, $E225)=\"n/a\",0,IF(OFFSET($G216,-$E225,$E225)+$E225>BU$5,IFERROR((OFFSET($G215,-$E225,$E225)/(OFFSET($G216,-$E225,$E225))),0),(OFFSET($G215,-$E225,$E225)-SUM($G225:BT225))))","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E291)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>V$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:U291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>W$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:V291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>X$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:W291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>Y$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:X291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>Z$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:Y291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AA$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:Z291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AB$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AA291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AC$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AB291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AD$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AC291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AE$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AD291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AF$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AE291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AG$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AF291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AH$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AG291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AI$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AH291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AJ$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AI291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AK$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AJ291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AL$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AK291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AM$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AL291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AN$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AM291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AO$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AN291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AP$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AO291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AQ$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AP291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AR$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AQ291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AS$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AR291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AT$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AS291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AU$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AT291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AV$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AU291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AW$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AV291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AX$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AW291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AY$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AX291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>AZ$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AY291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BA$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:AZ291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BB$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BA291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BC$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BB291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BD$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BC291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BE$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BD291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BF$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BE291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BG$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BF291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BH$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BG291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BI$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BH291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BJ$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BI291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BK$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BJ291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BL$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BK291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BM$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BL291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BN$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BM291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BO$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BN291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BP$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BO291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BQ$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BP291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BR$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BQ291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BS$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BR291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BT$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BS291))))","v":0},{"$f":"IF(OFFSET($G282, -$E291, $E291)=\"n/a\",0,IF(OFFSET($G282,-$E291,$E291)+$E291>BU$5,IFERROR((OFFSET($G281,-$E291,$E291)/(OFFSET($G282,-$E291,$E291))),0),(OFFSET($G281,-$E291,$E291)-SUM($G291:BT291))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E280)","v":"Depreciation of asset adjustments - RAB 2012-13"},null,null,null,null,{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(K$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:J302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(L$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:K302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(M$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:L302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(N$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:M302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(O$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:N302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(P$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:O302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(Q$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:P302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(R$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:Q302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(S$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:R302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(T$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:S302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(U$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:T302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(V$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:U302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(W$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:V302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(X$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:W302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(Y$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:X302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(Z$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:Y302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AA$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:Z302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AB$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AA302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AC$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AB302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AD$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AC302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AE$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AD302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AF$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AE302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AG$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AF302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AH$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AG302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AI$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AH302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AI302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AK$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AJ302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AL$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AK302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AM$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AL302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AN$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AM302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AO$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AN302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AP$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AO302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AP302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AR$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AQ302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AS$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AR302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AT$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AS302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AU$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AT302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AV$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AU302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AW$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AV302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AX$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AW302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AY$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AX302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AY302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BA$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:AZ302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BB$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BA302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BC$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BB302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BD$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BC302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BE$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BD302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BF$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BE302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BG$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BF302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BH$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BG302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BI$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BH302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BI302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BK$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BJ302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BL$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BK302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BM$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BL302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BN$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BM302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BO$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BN302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BP$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BO302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BP302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BR$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BQ302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BS$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BR302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BT$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BS302)))","v":0},{"$f":"IF(OR(OFFSET($G275, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=0, OFFSET($G276, -$E279, $E280)=\"n/a\"), 0, IF(BU$5<=OFFSET($G276, -$E279, $E280)+$E280, IFERROR(OFFSET($G275, -$E279, $E280)/OFFSET($G276, -$E279, $E280), 0), OFFSET($G275, -$E279, $E280)-SUM($G302:BT302)))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E340)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>S$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:R340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>T$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:S340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>U$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:T340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>V$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:U340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>W$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:V340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>X$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:W340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>Y$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:X340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>Z$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:Y340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AA$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:Z340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AB$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AA340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AC$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AB340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AD$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AC340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AE$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AD340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AF$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AE340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AG$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AF340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AH$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AG340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AI$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AH340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AJ$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AI340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AK$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AJ340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AL$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AK340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AM$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AL340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AN$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AM340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AO$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AN340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AP$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AO340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AQ$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AP340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AR$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AQ340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AS$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AR340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AT$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AS340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AU$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AT340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AV$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AU340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AW$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AV340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AX$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AW340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AY$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AX340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AZ$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AY340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BA$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AZ340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BB$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BA340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BC$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BB340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BD$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BC340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BE$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BD340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BF$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BE340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BG$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BF340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BH$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BG340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BI$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BH340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BJ$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BI340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BK$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BJ340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BL$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BK340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BM$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BL340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BN$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BM340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BO$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BN340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BP$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BO340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BQ$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BP340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BR$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BQ340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BS$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BR340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BT$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BS340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BU$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BT340))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E341)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>T$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:S341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>U$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:T341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>V$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:U341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>W$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:V341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>X$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:W341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>Y$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:X341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>Z$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:Y341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AA$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:Z341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AB$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AA341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AC$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AB341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AD$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AC341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AE$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AD341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AF$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AE341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AG$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AF341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AH$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AG341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AI$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AH341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AJ$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AI341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AK$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AJ341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AL$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AK341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AM$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AL341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AN$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AM341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AO$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AN341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AP$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AO341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AQ$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AP341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AR$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AQ341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AS$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AR341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AT$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AS341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AU$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AT341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AV$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AU341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AW$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AV341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AX$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AW341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AY$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AX341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>AZ$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AY341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BA$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:AZ341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BB$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BA341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BC$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BB341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BD$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BC341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BE$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BD341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BF$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BE341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BG$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BF341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BH$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BG341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BI$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BH341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BJ$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BI341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BK$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BJ341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BL$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BK341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BM$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BL341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BN$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BM341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BO$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BN341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BP$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BO341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BQ$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BP341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BR$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BQ341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BS$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BR341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BT$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BS341))))","v":0},{"$f":"IF(OFFSET($G332, -$E341, $E341)=\"n/a\",0,IF(OFFSET($G332,-$E341,$E341)+$E341>BU$5,IFERROR((OFFSET($G331,-$E341,$E341)/(OFFSET($G332,-$E341,$E341))),0),(OFFSET($G331,-$E341,$E341)-SUM($G341:BT341))))","v":0}]
[]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E390)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>Q$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:P390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>R$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:Q390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>S$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:R390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>T$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:S390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>U$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:T390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>V$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:U390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>W$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:V390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>X$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:W390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>Y$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:X390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>Z$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:Y390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AA$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:Z390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AB$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AA390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AC$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AB390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AD$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AC390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AE$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AD390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AF$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AE390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AG$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AF390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AH$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AG390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AI$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AH390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AJ$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AI390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AK$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AJ390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AL$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AK390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AM$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AL390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AN$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AM390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AO$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AN390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AP$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AO390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AQ$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AP390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AR$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AQ390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AS$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AR390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AT$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AS390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AU$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AT390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AV$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AU390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AW$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AV390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AX$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AW390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AY$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AX390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>AZ$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AY390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BA$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:AZ390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BB$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BA390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BC$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BB390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BD$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BC390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BE$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BD390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BF$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BE390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BG$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BF390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BH$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BG390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BI$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BH390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BJ$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BI390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BK$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BJ390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BL$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BK390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BM$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BL390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BN$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BM390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BO$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BN390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BP$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BO390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BQ$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BP390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BR$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BQ390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BS$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BR390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BT$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BS390))))","v":0},{"$f":"IF(OFFSET($G381, -$E390, $E390)=\"n/a\",0,IF(OFFSET($G381,-$E390,$E390)+$E390>BU$5,IFERROR((OFFSET($G380,-$E390,$E390)/(OFFSET($G381,-$E390,$E390))),0),(OFFSET($G380,-$E390,$E390)-SUM($G390:BT390))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E390)","v":"Depreciation of asset adjustments - RAB 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(Q$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:P412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(R$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:Q412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(S$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:R412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(T$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:S412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(U$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:T412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(V$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:U412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(W$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:V412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(X$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:W412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(Y$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:X412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(Z$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:Y412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AA$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:Z412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AB$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AA412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AC$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AB412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AD$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AC412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AE$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AD412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AF$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AE412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AG$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AF412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AH$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AG412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AI$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AH412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AI412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AK$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AJ412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AL$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AK412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AM$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AL412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AN$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AM412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AO$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AN412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AP$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AO412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AP412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AR$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AQ412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AS$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AR412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AT$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AS412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AU$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AT412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AV$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AU412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AW$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AV412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AX$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AW412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AY$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AX412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AY412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BA$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:AZ412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BB$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BA412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BC$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BB412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BD$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BC412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BE$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BD412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BF$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BE412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BG$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BF412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BH$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BG412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BI$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BH412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BI412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BK$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BJ412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BL$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BK412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BM$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BL412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BN$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BM412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BO$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BN412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BP$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BO412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BP412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BR$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BQ412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BS$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BR412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BT$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BS412)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BU$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G412:BT412)))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E435)","v":"Depreciation of net capex 2011-12"},null,null,null,{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>J$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:I435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>K$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:J435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>L$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:K435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>M$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:L435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>N$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:M435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>O$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:N435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>P$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:O435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>Q$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:P435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>R$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:Q435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>S$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:R435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>T$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:S435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>U$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:T435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>V$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:U435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>W$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:V435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>X$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:W435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>Y$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:X435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>Z$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:Y435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AA$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:Z435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AB$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AA435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AC$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AB435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AD$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AC435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AE$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AD435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AF$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AE435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AG$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AF435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AH$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AG435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AI$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AH435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AJ$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AI435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AK$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AJ435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AL$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AK435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AM$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AL435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AN$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AM435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AO$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AN435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AP$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AO435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AQ$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AP435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AR$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AQ435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AS$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AR435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AT$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AS435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AU$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AT435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AV$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AU435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AW$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AV435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AX$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AW435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AY$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AX435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>AZ$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AY435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BA$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:AZ435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BB$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BA435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BC$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BB435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BD$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BC435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BE$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BD435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BF$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BE435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BG$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BF435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BH$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BG435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BI$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BH435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BJ$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BI435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BK$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BJ435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BL$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BK435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BM$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BL435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BN$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BM435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BO$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BN435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BP$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BO435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BQ$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BP435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BR$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BQ435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BS$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BR435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BT$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BS435))))","v":0},{"$f":"IF(OFFSET($G426, -$E435, $E435)=\"n/a\",0,IF(OFFSET($G426,-$E435,$E435)+$E435>BU$5,IFERROR((OFFSET($G425,-$E435,$E435)/(OFFSET($G426,-$E435,$E435))),0),(OFFSET($G425,-$E435,$E435)-SUM($G435:BT435))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E435)","v":"Depreciation of asset adjustments - RAB 2011-12"},null,null,null,{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(J$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:I457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(K$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:J457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(L$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:K457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(M$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:L457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(N$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:M457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(O$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:N457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(P$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:O457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(Q$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:P457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(R$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:Q457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(S$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:R457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(T$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:S457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(U$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:T457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(V$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:U457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(W$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:V457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(X$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:W457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(Y$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:X457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(Z$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:Y457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AA$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:Z457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AB$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AA457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AC$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AB457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AD$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AC457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AE$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AD457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AF$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AE457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AG$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AF457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AH$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AG457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AI$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AH457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AI457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AK$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AJ457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AL$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AK457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AM$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AL457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AN$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AM457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AO$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AN457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AP$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AO457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AP457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AR$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AQ457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AS$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AR457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AT$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AS457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AU$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AT457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AV$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AU457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AW$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AV457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AX$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AW457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AY$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AX457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AY457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BA$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:AZ457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BB$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BA457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BC$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BB457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BD$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BC457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BE$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BD457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BF$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BE457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BG$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BF457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BH$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BG457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BI$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BH457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BI457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BK$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BJ457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BL$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BK457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BM$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BL457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BN$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BM457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BO$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BN457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BP$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BO457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BP457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BR$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BQ457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BS$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BR457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BT$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BS457)))","v":0},{"$f":"IF(OR(OFFSET($G430, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=0, OFFSET($G431, -$E434, $E435)=\"n/a\"), 0, IF(BU$5<=OFFSET($G431, -$E434, $E435)+$E435, IFERROR(OFFSET($G430, -$E434, $E435)/OFFSET($G431, -$E434, $E435), 0), OFFSET($G430, -$E434, $E435)-SUM($G457:BT457)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E438)","v":"Depreciation of asset adjustments - RAB 2014-15"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(M$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:L460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(N$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:M460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(O$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:N460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(P$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:O460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(Q$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:P460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(R$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:Q460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(S$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:R460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(T$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:S460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(U$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:T460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(V$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:U460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(W$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:V460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(X$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:W460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(Y$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:X460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(Z$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:Y460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AA$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:Z460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AB$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AA460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AC$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AB460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AD$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AC460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AE$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AD460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AF$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AE460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AG$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AF460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AH$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AG460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AI$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AH460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AI460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AK$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AJ460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AL$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AK460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AM$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AL460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AN$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AM460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AO$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AN460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AP$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AO460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AP460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AR$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AQ460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AS$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AR460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AT$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AS460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AU$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AT460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AV$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AU460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AW$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AV460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AX$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AW460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AY$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AX460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AY460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BA$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:AZ460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BB$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BA460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BC$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BB460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BD$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BC460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BE$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BD460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BF$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BE460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BG$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BF460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BH$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BG460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BI$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BH460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BI460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BK$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BJ460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BL$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BK460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BM$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BL460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BN$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BM460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BO$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BN460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BP$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BO460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BP460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BR$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BQ460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BS$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BR460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BT$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BS460)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(BU$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G460:BT460)))","v":0}]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>H$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:G485))))","v":0.10594910091438595},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>I$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:H485))))","v":0.10594910091438595},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>J$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:I485))))","v":0.10594910091438595},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>K$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:J485))))","v":0.10594910091438595},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>L$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:K485))))","v":0.10594910091438595},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>M$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:L485))))","v":0.10594910091438595},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>N$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:M485))))","v":0.10594910091438595},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>O$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:N485))))","v":0.10594910091438595},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>P$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:O485))))","v":0.10594910091438595},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>Q$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:P485))))","v":0.10594910091438595},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>R$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:Q485))))","v":0.10594910091438595},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>S$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:R485))))","v":0.10594910091438595},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>T$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:S485))))","v":0.10594910091438595},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>U$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:T485))))","v":0.10594910091438595},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>V$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:U485))))","v":0.10594910091438595},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>W$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:V485))))","v":0.10594910091438595},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>X$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:W485))))","v":0.10594910091438595},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>Y$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:X485))))","v":0.10594910091438595},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>Z$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:Y485))))","v":0.10594910091438595},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AA$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:Z485))))","v":0.10594910091438595},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AB$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AA485))))","v":0.10594910091438595},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AC$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AB485))))","v":0.10594910091438595},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AD$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AC485))))","v":0.10594910091438514},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AE$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AD485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AF$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AE485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AG$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AF485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AH$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AG485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AI$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AH485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AJ$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AI485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AK$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AJ485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AL$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AK485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AM$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AL485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AN$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AM485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AO$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AN485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AP$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AO485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AQ$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AP485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AR$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AQ485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AS$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AR485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AT$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AS485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AU$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AT485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AV$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AU485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AW$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AV485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AX$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AW485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AY$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AX485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>AZ$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AY485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BA$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:AZ485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BB$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BA485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BC$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BB485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BD$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BC485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BE$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BD485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BF$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BE485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BG$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BF485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BH$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BG485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BI$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BH485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BJ$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BI485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BK$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BJ485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BL$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BK485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BM$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BL485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BN$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BM485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BO$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BN485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BP$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BO485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BQ$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BP485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BR$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BQ485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BS$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BR485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BT$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BS485))))","v":0},{"$f":"IF(OFFSET($G476, -$E485, $E485)=\"n/a\",0,IF(OFFSET($G476,-$E485,$E485)+$E485>BU$5,IFERROR((OFFSET($G475,-$E485,$E485)/(OFFSET($G476,-$E485,$E485))),0),(OFFSET($G475,-$E485,$E485)-SUM($G485:BT485))))","v":0}]
[null,null,null,null,{"$f":"E490","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E502)","v":"Depreciation of t-1 and t-2 adjustment 2009-10"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=M$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:L503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:L503)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:L503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=N$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:M503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:M503)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:M503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=O$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:N503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:N503)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:N503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=P$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:O503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:O503)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:O503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=Q$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:P503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:P503)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:P503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=R$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:Q503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:Q503)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:Q503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=S$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:R503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:R503)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:R503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=T$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:S503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:S503)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:S503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=U$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:T503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:T503)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:T503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=V$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:U503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:U503)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:U503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=W$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:V503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:V503)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:V503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=X$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:W503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:W503)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:W503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=Y$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:X503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:X503)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:X503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=Z$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:Y503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:Y503)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:Y503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AA$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:Z503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:Z503)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:Z503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AB$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AA503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AA503)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AA503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AC$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AB503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AB503)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AB503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AD$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AC503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AC503)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AC503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AE$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AD503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AD503)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AD503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AF$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AE503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AE503)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AE503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AG$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AF503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AF503)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AF503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AH$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AG503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AG503)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AG503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AI$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AH503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AH503)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AH503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AJ$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AI503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AI503)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AI503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AK$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AJ503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AJ503)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AJ503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AL$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AK503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AK503)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AK503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AM$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AL503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AL503)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AL503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AN$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AM503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AM503)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AM503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AO$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AN503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AN503)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AN503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AP$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AO503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AO503)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AO503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AQ$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AP503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AP503)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AP503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AR$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AQ503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AQ503)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AQ503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AS$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AR503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AR503)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AR503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AT$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AS503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AS503)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AS503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AU$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AT503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AT503)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AT503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AV$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AU503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AU503)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AU503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AW$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AV503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AV503)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AV503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AX$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AW503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AW503)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AW503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AY$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AX503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AX503)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AX503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=AZ$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AY503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AY503)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AY503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BA$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:AZ503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:AZ503)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:AZ503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BB$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BA503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BA503)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BA503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BC$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BB503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BB503)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BB503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BD$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BC503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BC503)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BC503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BE$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BD503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BD503)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BD503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BF$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BE503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BE503)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BE503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BG$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BF503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BF503)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BF503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BH$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BG503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BG503)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BG503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BI$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BH503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BH503)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BH503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BJ$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BI503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BI503)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BI503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BK$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BJ503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BJ503)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BJ503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BL$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BK503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BK503)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BK503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BM$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BL503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BL503)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BL503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BN$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BM503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BM503)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BM503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BO$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BN503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BN503)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BN503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BP$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BO503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BO503)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BO503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BQ$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BP503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BP503)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BP503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BR$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BQ503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BQ503)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BQ503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BS$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BR503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BR503)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BR503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BT$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BS503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BS503)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BS503)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E502)+$E485>=BU$5, 0,\nIF(AND(OFFSET($G477, -$E485, $E502)<>0, OFFSET($G479, -$E485, $E502)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)-SUM($G503:BT503)),\nIF(AND(OFFSET($G477, -$E485, $E502)=0, OFFSET($G479, -$E485, $E502)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G480, -$E485, $E502)+$E502, IFERROR(OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G479, -$E485, $E502)-SUM($G503:BT503)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E502)<OFFSET($G478, -$E485, $E502)+$E502, IFERROR(OFFSET($G477, -$E485, $E502)/OFFSET($G478, -$E485, $E502)+OFFSET($G479, -$E485, $E502)/OFFSET($G480, -$E485, $E502), 0), OFFSET($G477, -$E485, $E502)+OFFSET($G479, -$E485, $E502)-SUM($G503:BT503)))))), 0)","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G529<>0, IF(G528<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E527)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H529<>0, IF(H528<>\"n/a\", H528-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I529<>0, IF(I528<>\"n/a\", I528-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J529<>0, IF(J528<>\"n/a\", J528-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K529<>0, IF(K528<>\"n/a\", K528-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L529<>0, IF(L528<>\"n/a\", L528-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M529<>0, IF(M528<>\"n/a\", M528-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N529<>0, IF(N528<>\"n/a\", N528-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O529<>0, IF(O528<>\"n/a\", O528-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P529<>0, IF(P528<>\"n/a\", P528-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q529<>0, IF(Q528<>\"n/a\", Q528-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R529<>0, IF(R528<>\"n/a\", R528-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S529<>0, IF(S528<>\"n/a\", S528-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T529<>0, IF(T528<>\"n/a\", T528-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U529<>0, IF(U528<>\"n/a\", U528-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V529<>0, IF(V528<>\"n/a\", V528-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W529<>0, IF(W528<>\"n/a\", W528-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X529<>0, IF(X528<>\"n/a\", X528-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y529<>0, IF(Y528<>\"n/a\", Y528-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z529<>0, IF(Z528<>\"n/a\", Z528-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA529<>0, IF(AA528<>\"n/a\", AA528-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB529<>0, IF(AB528<>\"n/a\", AB528-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC529<>0, IF(AC528<>\"n/a\", AC528-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD529<>0, IF(AD528<>\"n/a\", AD528-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE529<>0, IF(AE528<>\"n/a\", AE528-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF529<>0, IF(AF528<>\"n/a\", AF528-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG529<>0, IF(AG528<>\"n/a\", AG528-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH529<>0, IF(AH528<>\"n/a\", AH528-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI529<>0, IF(AI528<>\"n/a\", AI528-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ529<>0, IF(AJ528<>\"n/a\", AJ528-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK529<>0, IF(AK528<>\"n/a\", AK528-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL529<>0, IF(AL528<>\"n/a\", AL528-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM529<>0, IF(AM528<>\"n/a\", AM528-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN529<>0, IF(AN528<>\"n/a\", AN528-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO529<>0, IF(AO528<>\"n/a\", AO528-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP529<>0, IF(AP528<>\"n/a\", AP528-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ529<>0, IF(AQ528<>\"n/a\", AQ528-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR529<>0, IF(AR528<>\"n/a\", AR528-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS529<>0, IF(AS528<>\"n/a\", AS528-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT529<>0, IF(AT528<>\"n/a\", AT528-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU529<>0, IF(AU528<>\"n/a\", AU528-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV529<>0, IF(AV528<>\"n/a\", AV528-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW529<>0, IF(AW528<>\"n/a\", AW528-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX529<>0, IF(AX528<>\"n/a\", AX528-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY529<>0, IF(AY528<>\"n/a\", AY528-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ529<>0, IF(AZ528<>\"n/a\", AZ528-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA529<>0, IF(BA528<>\"n/a\", BA528-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB529<>0, IF(BB528<>\"n/a\", BB528-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC529<>0, IF(BC528<>\"n/a\", BC528-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD529<>0, IF(BD528<>\"n/a\", BD528-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE529<>0, IF(BE528<>\"n/a\", BE528-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF529<>0, IF(BF528<>\"n/a\", BF528-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG529<>0, IF(BG528<>\"n/a\", BG528-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH529<>0, IF(BH528<>\"n/a\", BH528-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI529<>0, IF(BI528<>\"n/a\", BI528-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ529<>0, IF(BJ528<>\"n/a\", BJ528-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK529<>0, IF(BK528<>\"n/a\", BK528-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL529<>0, IF(BL528<>\"n/a\", BL528-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM529<>0, IF(BM528<>\"n/a\", BM528-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN529<>0, IF(BN528<>\"n/a\", BN528-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO529<>0, IF(BO528<>\"n/a\", BO528-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP529<>0, IF(BP528<>\"n/a\", BP528-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ529<>0, IF(BQ528<>\"n/a\", BQ528-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR529<>0, IF(BR528<>\"n/a\", BR528-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS529<>0, IF(BS528<>\"n/a\", BS528-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT529<>0, IF(BT528<>\"n/a\", BT528-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU529<>0, IF(BU528<>\"n/a\", BU528-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E548)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>S$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:R548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>T$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:S548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>U$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:T548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>V$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:U548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>W$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:V548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>X$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:W548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>Y$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:X548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>Z$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:Y548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AA$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:Z548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AB$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AA548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AC$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AB548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AD$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AC548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AE$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AD548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AF$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AE548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AG$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AF548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AH$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AG548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AI$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AH548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AJ$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AI548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AK$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AJ548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AL$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AK548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AM$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AL548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AN$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AM548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AO$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AN548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AP$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AO548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AQ$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AP548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AR$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AQ548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AS$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AR548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AT$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AS548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AU$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AT548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AV$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AU548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AW$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AV548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AX$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AW548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AY$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AX548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>AZ$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AY548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BA$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:AZ548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BB$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BA548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BC$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BB548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BD$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BC548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BE$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BD548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BF$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BE548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BG$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BF548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BH$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BG548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BI$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BH548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BJ$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BI548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BK$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BJ548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BL$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BK548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BM$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BL548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BN$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BM548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BO$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BN548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BP$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BO548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BQ$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BP548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BR$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BQ548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BS$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BR548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BT$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BS548))))","v":0},{"$f":"IF(OFFSET($G539, -$E548, $E548)=\"n/a\",0,IF(OFFSET($G539,-$E548,$E548)+$E548>BU$5,IFERROR((OFFSET($G538,-$E548,$E548)/(OFFSET($G539,-$E548,$E548))),0),(OFFSET($G538,-$E548,$E548)-SUM($G548:BT548))))","v":0}]
[]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E579)=\"\", IF($G579=0, 0, F580), INDEX('RAB input'!$G$187:$G$236, $E579))","v":25},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E579)=\"\", G580, INDEX('RAB input'!H$187:H$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E579)=\"\", H580, INDEX('RAB input'!I$187:I$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E579)=\"\", I580, INDEX('RAB input'!J$187:J$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E579)=\"\", J580, INDEX('RAB input'!K$187:K$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E579)=\"\", K580, INDEX('RAB input'!L$187:L$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E579)=\"\", L580, INDEX('RAB input'!M$187:M$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E579)=\"\", M580, INDEX('RAB input'!N$187:N$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E579)=\"\", N580, INDEX('RAB input'!O$187:O$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E579)=\"\", O580, INDEX('RAB input'!P$187:P$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E579)=\"\", P580, INDEX('RAB input'!Q$187:Q$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E579)=\"\", Q580, INDEX('RAB input'!R$187:R$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E579)=\"\", R580, INDEX('RAB input'!S$187:S$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E579)=\"\", S580, INDEX('RAB input'!T$187:T$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E579)=\"\", T580, INDEX('RAB input'!U$187:U$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E579)=\"\", U580, INDEX('RAB input'!V$187:V$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E579)=\"\", V580, INDEX('RAB input'!W$187:W$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E579)=\"\", W580, INDEX('RAB input'!X$187:X$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E579)=\"\", X580, INDEX('RAB input'!Y$187:Y$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E579)=\"\", Y580, INDEX('RAB input'!Z$187:Z$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E579)=\"\", Z580, INDEX('RAB input'!AA$187:AA$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E579)=\"\", AA580, INDEX('RAB input'!AB$187:AB$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E579)=\"\", AB580, INDEX('RAB input'!AC$187:AC$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E579)=\"\", AC580, INDEX('RAB input'!AD$187:AD$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E579)=\"\", AD580, INDEX('RAB input'!AE$187:AE$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E579)=\"\", AE580, INDEX('RAB input'!AF$187:AF$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E579)=\"\", AF580, INDEX('RAB input'!AG$187:AG$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E579)=\"\", AG580, INDEX('RAB input'!AH$187:AH$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E579)=\"\", AH580, INDEX('RAB input'!AI$187:AI$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E579)=\"\", AI580, INDEX('RAB input'!AJ$187:AJ$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E579)=\"\", AJ580, INDEX('RAB input'!AK$187:AK$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E579)=\"\", AK580, INDEX('RAB input'!AL$187:AL$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E579)=\"\", AL580, INDEX('RAB input'!AM$187:AM$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E579)=\"\", AM580, INDEX('RAB input'!AN$187:AN$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E579)=\"\", AN580, INDEX('RAB input'!AO$187:AO$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E579)=\"\", AO580, INDEX('RAB input'!AP$187:AP$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E579)=\"\", AP580, INDEX('RAB input'!AQ$187:AQ$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E579)=\"\", AQ580, INDEX('RAB input'!AR$187:AR$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E579)=\"\", AR580, INDEX('RAB input'!AS$187:AS$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E579)=\"\", AS580, INDEX('RAB input'!AT$187:AT$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E579)=\"\", AT580, INDEX('RAB input'!AU$187:AU$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E579)=\"\", AU580, INDEX('RAB input'!AV$187:AV$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E579)=\"\", AV580, INDEX('RAB input'!AW$187:AW$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E579)=\"\", AW580, INDEX('RAB input'!AX$187:AX$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E579)=\"\", AX580, INDEX('RAB input'!AY$187:AY$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E579)=\"\", AY580, INDEX('RAB input'!AZ$187:AZ$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E579)=\"\", AZ580, INDEX('RAB input'!BA$187:BA$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E579)=\"\", BA580, INDEX('RAB input'!BB$187:BB$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E579)=\"\", BB580, INDEX('RAB input'!BC$187:BC$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E579)=\"\", BC580, INDEX('RAB input'!BD$187:BD$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E579)=\"\", BD580, INDEX('RAB input'!BE$187:BE$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E579)=\"\", BE580, INDEX('RAB input'!BF$187:BF$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E579)=\"\", BF580, INDEX('RAB input'!BG$187:BG$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E579)=\"\", BG580, INDEX('RAB input'!BH$187:BH$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E579)=\"\", BH580, INDEX('RAB input'!BI$187:BI$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E579)=\"\", BI580, INDEX('RAB input'!BJ$187:BJ$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E579)=\"\", BJ580, INDEX('RAB input'!BK$187:BK$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E579)=\"\", BK580, INDEX('RAB input'!BL$187:BL$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E579)=\"\", BL580, INDEX('RAB input'!BM$187:BM$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E579)=\"\", BM580, INDEX('RAB input'!BN$187:BN$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E579)=\"\", BN580, INDEX('RAB input'!BO$187:BO$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E579)=\"\", BO580, INDEX('RAB input'!BP$187:BP$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E579)=\"\", BP580, INDEX('RAB input'!BQ$187:BQ$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E579)=\"\", BQ580, INDEX('RAB input'!BR$187:BR$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E579)=\"\", BR580, INDEX('RAB input'!BS$187:BS$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E579)=\"\", BS580, INDEX('RAB input'!BT$187:BT$236, $E579))","v":28},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E579)=\"\", BT580, INDEX('RAB input'!BU$187:BU$236, $E579))","v":28}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E591)","v":"Depreciation of asset adjustments - RAB 2011-12"},null,null,null,{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(J$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:I613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(K$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:J613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(L$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:K613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(M$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:L613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(N$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:M613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(O$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:N613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(P$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:O613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(Q$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:P613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(R$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:Q613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(S$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:R613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(T$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:S613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(U$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:T613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(V$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:U613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(W$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:V613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(X$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:W613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(Y$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:X613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(Z$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:Y613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AA$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:Z613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AB$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AA613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AC$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AB613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AD$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AC613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AE$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AD613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AF$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AE613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AG$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AF613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AH$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AG613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AI$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AH613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AI613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AK$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AJ613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AL$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AK613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AM$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AL613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AN$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AM613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AO$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AN613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AP$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AO613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AP613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AR$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AQ613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AS$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AR613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AT$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AS613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AU$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AT613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AV$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AU613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AW$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AV613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AX$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AW613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AY$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AX613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AY613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BA$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:AZ613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BB$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BA613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BC$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BB613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BD$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BC613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BE$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BD613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BF$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BE613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BG$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BF613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BH$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BG613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BI$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BH613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BI613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BK$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BJ613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BL$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BK613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BM$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BL613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BN$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BM613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BO$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BN613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BP$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BO613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BP613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BR$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BQ613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BS$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BR613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BT$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BS613)))","v":0},{"$f":"IF(OR(OFFSET($G586, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=0, OFFSET($G587, -$E590, $E591)=\"n/a\"), 0, IF(BU$5<=OFFSET($G587, -$E590, $E591)+$E591, IFERROR(OFFSET($G586, -$E590, $E591)/OFFSET($G587, -$E590, $E591), 0), OFFSET($G586, -$E590, $E591)-SUM($G613:BT613)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E603)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(V$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:U625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(W$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:V625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(X$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:W625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(Y$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:X625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(Z$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:Y625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AA$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:Z625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AB$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AA625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AC$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AB625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AD$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AC625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AE$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AD625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AF$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AE625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AG$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AF625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AH$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AG625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AI$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AH625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AI625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AK$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AJ625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AL$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AK625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AM$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AL625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AN$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AM625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AO$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AN625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AP$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AO625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AP625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AR$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AQ625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AS$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AR625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AT$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AS625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AU$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AT625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AV$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AU625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AW$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AV625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AX$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AW625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AY$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AX625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AY625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BA$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:AZ625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BB$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BA625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BC$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BB625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BD$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BC625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BE$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BD625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BF$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BE625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BG$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BF625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BH$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BG625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BI$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BH625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BI625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BK$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BJ625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BL$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BK625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BM$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BL625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BN$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BM625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BO$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BN625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BP$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BO625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BP625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BR$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BQ625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BS$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BR625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BT$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BS625)))","v":0},{"$f":"IF(OR(OFFSET($G598, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=0, OFFSET($G599, -$E602, $E603)=\"n/a\"), 0, IF(BU$5<=OFFSET($G599, -$E602, $E603)+$E603, IFERROR(OFFSET($G598, -$E602, $E603)/OFFSET($G599, -$E602, $E603), 0), OFFSET($G598, -$E602, $E603)-SUM($G625:BT625)))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E652)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>S$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:R652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>T$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:S652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>U$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:T652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>V$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:U652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>W$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:V652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>X$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:W652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>Y$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:X652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>Z$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:Y652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AA$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:Z652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AB$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AA652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AC$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AB652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AD$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AC652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AE$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AD652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AF$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AE652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AG$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AF652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AH$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AG652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AI$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AH652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AJ$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AI652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AK$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AJ652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AL$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AK652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AM$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AL652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AN$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AM652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AO$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AN652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AP$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AO652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AQ$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AP652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AR$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AQ652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AS$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AR652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AT$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AS652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AU$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AT652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AV$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AU652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AW$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AV652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AX$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AW652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AY$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AX652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>AZ$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AY652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BA$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:AZ652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BB$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BA652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BC$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BB652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BD$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BC652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BE$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BD652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BF$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BE652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BG$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BF652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BH$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BG652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BI$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BH652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BJ$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BI652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BK$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BJ652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BL$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BK652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BM$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BL652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BN$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BM652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BO$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BN652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BP$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BO652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BQ$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BP652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BR$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BQ652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BS$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BR652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BT$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BS652))))","v":0},{"$f":"IF(OFFSET($G643, -$E652, $E652)=\"n/a\",0,IF(OFFSET($G643,-$E652,$E652)+$E652>BU$5,IFERROR((OFFSET($G642,-$E652,$E652)/(OFFSET($G643,-$E652,$E652))),0),(OFFSET($G642,-$E652,$E652)-SUM($G652:BT652))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E648)","v":"Depreciation of asset adjustments - RAB 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(O$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:N670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(P$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:O670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(Q$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:P670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(R$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:Q670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(S$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:R670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(T$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:S670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(U$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:T670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(V$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:U670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(W$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:V670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(X$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:W670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(Y$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:X670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(Z$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:Y670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AA$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:Z670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AB$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AA670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AC$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AB670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AD$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AC670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AE$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AD670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AF$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AE670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AG$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AF670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AH$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AG670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AI$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AH670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AI670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AK$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AJ670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AL$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AK670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AM$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AL670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AN$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AM670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AO$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AN670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AP$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AO670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AP670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AR$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AQ670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AS$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AR670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AT$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AS670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AU$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AT670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AV$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AU670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AW$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AV670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AX$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AW670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AY$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AX670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AY670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BA$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:AZ670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BB$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BA670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BC$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BB670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BD$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BC670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BE$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BD670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BF$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BE670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BG$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BF670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BH$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BG670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BI$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BH670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BI670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BK$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BJ670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BL$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BK670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BM$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BL670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BN$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BM670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BO$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BN670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BP$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BO670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BP670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BR$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BQ670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BS$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BR670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BT$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BS670)))","v":0},{"$f":"IF(OR(OFFSET($G643, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=0, OFFSET($G644, -$E647, $E648)=\"n/a\"), 0, IF(BU$5<=OFFSET($G644, -$E647, $E648)+$E648, IFERROR(OFFSET($G643, -$E647, $E648)/OFFSET($G644, -$E647, $E648), 0), OFFSET($G643, -$E647, $E648)-SUM($G670:BT670)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E656)","v":"Depreciation of asset adjustments - RAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(W$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:V678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(X$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:W678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(Y$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:X678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(Z$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:Y678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AA$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:Z678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AB$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AA678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AC$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AB678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AD$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AC678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AE$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AD678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AF$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AE678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AG$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AF678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AH$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AG678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AI$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AH678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AI678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AK$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AJ678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AL$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AK678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AM$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AL678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AN$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AM678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AO$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AN678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AP$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AO678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AP678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AR$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AQ678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AS$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AR678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AT$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AS678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AU$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AT678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AV$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AU678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AW$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AV678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AX$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AW678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AY$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AX678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AY678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BA$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:AZ678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BB$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BA678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BC$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BB678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BD$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BC678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BE$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BD678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BF$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BE678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BG$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BF678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BH$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BG678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BI$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BH678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BI678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BK$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BJ678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BL$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BK678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BM$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BL678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BN$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BM678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BO$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BN678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BP$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BO678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BP678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BR$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BQ678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BS$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BR678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BT$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BS678)))","v":0},{"$f":"IF(OR(OFFSET($G651, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=0, OFFSET($G652, -$E655, $E656)=\"n/a\"), 0, IF(BU$5<=OFFSET($G652, -$E655, $E656)+$E656, IFERROR(OFFSET($G651, -$E655, $E656)/OFFSET($G652, -$E655, $E656), 0), OFFSET($G651, -$E655, $E656)-SUM($G678:BT678)))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E695)","v":"Depreciation of net capex 2011-12"},null,null,null,{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>J$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:I695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>K$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:J695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>L$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:K695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>M$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:L695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>N$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:M695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>O$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:N695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>P$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:O695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>Q$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:P695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>R$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:Q695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>S$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:R695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>T$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:S695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>U$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:T695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>V$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:U695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>W$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:V695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>X$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:W695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>Y$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:X695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>Z$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:Y695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AA$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:Z695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AB$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AA695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AC$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AB695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AD$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AC695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AE$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AD695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AF$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AE695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AG$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AF695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AH$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AG695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AI$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AH695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AJ$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AI695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AK$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AJ695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AL$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AK695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AM$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AL695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AN$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AM695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AO$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AN695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AP$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AO695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AQ$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AP695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AR$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AQ695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AS$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AR695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AT$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AS695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AU$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AT695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AV$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AU695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AW$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AV695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AX$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AW695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AY$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AX695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>AZ$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AY695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BA$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:AZ695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BB$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BA695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BC$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BB695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BD$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BC695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BE$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BD695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BF$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BE695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BG$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BF695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BH$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BG695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BI$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BH695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BJ$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BI695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BK$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BJ695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BL$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BK695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BM$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BL695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BN$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BM695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BO$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BN695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BP$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BO695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BQ$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BP695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BR$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BQ695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BS$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BR695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BT$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BS695))))","v":0},{"$f":"IF(OFFSET($G686, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G686,-$E695,$E695)+$E695>BU$5,IFERROR((OFFSET($G685,-$E695,$E695)/(OFFSET($G686,-$E695,$E695))),0),(OFFSET($G685,-$E695,$E695)-SUM($G695:BT695))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E698)","v":"Depreciation of asset adjustments - RAB 2014-15"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(M$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:L720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(N$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:M720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(O$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:N720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(P$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:O720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(Q$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:P720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(R$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:Q720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(S$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:R720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(T$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:S720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(U$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:T720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(V$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:U720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(W$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:V720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(X$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:W720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(Y$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:X720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(Z$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:Y720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AA$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:Z720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AB$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AA720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AC$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AB720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AD$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AC720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AE$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AD720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AF$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AE720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AG$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AF720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AH$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AG720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AI$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AH720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AI720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AK$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AJ720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AL$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AK720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AM$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AL720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AN$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AM720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AO$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AN720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AP$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AO720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AP720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AR$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AQ720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AS$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AR720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AT$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AS720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AU$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AT720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AV$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AU720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AW$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AV720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AX$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AW720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AY$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AX720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AY720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BA$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:AZ720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BB$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BA720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BC$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BB720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BD$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BC720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BE$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BD720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BF$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BE720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BG$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BF720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BH$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BG720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BI$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BH720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BI720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BK$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BJ720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BL$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BK720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BM$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BL720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BN$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BM720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BO$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BN720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BP$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BO720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BP720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BR$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BQ720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BS$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BR720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BT$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BS720)))","v":0},{"$f":"IF(OR(OFFSET($G693, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=0, OFFSET($G694, -$E697, $E698)=\"n/a\"), 0, IF(BU$5<=OFFSET($G694, -$E697, $E698)+$E698, IFERROR(OFFSET($G693, -$E697, $E698)/OFFSET($G694, -$E697, $E698), 0), OFFSET($G693, -$E697, $E698)-SUM($G720:BT720)))","v":0}]
[]
[null,null,null,null,{"$f":"E764+5","v":15},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E764)","v":"Depreciation of t-1 and t-2 adjustment 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=W$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:V765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:V765)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:V765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=X$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:W765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:W765)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:W765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=Y$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:X765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:X765)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:X765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=Z$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:Y765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:Y765)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:Y765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AA$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:Z765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:Z765)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:Z765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AB$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AA765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AA765)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AA765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AC$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AB765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AB765)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AB765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AD$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AC765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AC765)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AC765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AE$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AD765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AD765)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AD765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AF$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AE765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AE765)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AE765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AG$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AF765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AF765)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AF765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AH$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AG765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AG765)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AG765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AI$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AH765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AH765)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AH765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AJ$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AI765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AI765)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AI765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AK$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AJ765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AJ765)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AJ765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AL$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AK765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AK765)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AK765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AM$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AL765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AL765)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AL765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AN$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AM765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AM765)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AM765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AO$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AN765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AN765)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AN765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AP$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AO765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AO765)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AO765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AQ$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AP765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AP765)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AP765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AR$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AQ765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AQ765)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AQ765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AS$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AR765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AR765)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AR765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AT$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AS765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AS765)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AS765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AU$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AT765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AT765)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AT765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AV$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AU765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AU765)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AU765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AW$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AV765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AV765)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AV765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AX$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AW765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AW765)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AW765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AY$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AX765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AX765)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AX765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=AZ$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AY765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AY765)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AY765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BA$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:AZ765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:AZ765)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:AZ765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BB$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BA765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BA765)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BA765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BC$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BB765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BB765)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BB765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BD$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BC765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BC765)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BC765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BE$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BD765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BD765)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BD765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BF$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BE765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BE765)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BE765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BG$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BF765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BF765)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BF765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BH$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BG765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BG765)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BG765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BI$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BH765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BH765)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BH765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BJ$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BI765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BI765)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BI765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BK$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BJ765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BJ765)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BJ765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BL$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BK765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BK765)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BK765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BM$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BL765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BL765)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BL765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BN$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BM765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BM765)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BM765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BO$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BN765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BN765)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BN765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BP$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BO765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BO765)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BO765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BQ$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BP765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BP765)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BP765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BR$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BQ765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BQ765)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BQ765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BS$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BR765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BR765)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BR765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BT$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BS765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BS765)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BS765)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E764)+$E747>=BU$5, 0,\nIF(AND(OFFSET($G739, -$E747, $E764)<>0, OFFSET($G741, -$E747, $E764)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)-SUM($G765:BT765)),\nIF(AND(OFFSET($G739, -$E747, $E764)=0, OFFSET($G741, -$E747, $E764)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G742, -$E747, $E764)+$E764, IFERROR(OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G741, -$E747, $E764)-SUM($G765:BT765)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E764)<OFFSET($G740, -$E747, $E764)+$E764, IFERROR(OFFSET($G739, -$E747, $E764)/OFFSET($G740, -$E747, $E764)+OFFSET($G741, -$E747, $E764)/OFFSET($G742, -$E747, $E764), 0), OFFSET($G739, -$E747, $E764)+OFFSET($G741, -$E747, $E764)-SUM($G765:BT765)))))), 0)","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E787)=\"\", IF($G787=0, 0, F788), INDEX('RAB input'!$G$187:$G$236, $E787))","v":0},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E787)=\"\", G788, INDEX('RAB input'!H$187:H$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E787)=\"\", H788, INDEX('RAB input'!I$187:I$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E787)=\"\", I788, INDEX('RAB input'!J$187:J$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E787)=\"\", J788, INDEX('RAB input'!K$187:K$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E787)=\"\", K788, INDEX('RAB input'!L$187:L$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E787)=\"\", L788, INDEX('RAB input'!M$187:M$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E787)=\"\", M788, INDEX('RAB input'!N$187:N$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E787)=\"\", N788, INDEX('RAB input'!O$187:O$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E787)=\"\", O788, INDEX('RAB input'!P$187:P$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E787)=\"\", P788, INDEX('RAB input'!Q$187:Q$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E787)=\"\", Q788, INDEX('RAB input'!R$187:R$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E787)=\"\", R788, INDEX('RAB input'!S$187:S$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E787)=\"\", S788, INDEX('RAB input'!T$187:T$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E787)=\"\", T788, INDEX('RAB input'!U$187:U$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E787)=\"\", U788, INDEX('RAB input'!V$187:V$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E787)=\"\", V788, INDEX('RAB input'!W$187:W$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E787)=\"\", W788, INDEX('RAB input'!X$187:X$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E787)=\"\", X788, INDEX('RAB input'!Y$187:Y$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E787)=\"\", Y788, INDEX('RAB input'!Z$187:Z$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E787)=\"\", Z788, INDEX('RAB input'!AA$187:AA$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E787)=\"\", AA788, INDEX('RAB input'!AB$187:AB$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E787)=\"\", AB788, INDEX('RAB input'!AC$187:AC$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E787)=\"\", AC788, INDEX('RAB input'!AD$187:AD$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E787)=\"\", AD788, INDEX('RAB input'!AE$187:AE$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E787)=\"\", AE788, INDEX('RAB input'!AF$187:AF$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E787)=\"\", AF788, INDEX('RAB input'!AG$187:AG$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E787)=\"\", AG788, INDEX('RAB input'!AH$187:AH$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E787)=\"\", AH788, INDEX('RAB input'!AI$187:AI$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E787)=\"\", AI788, INDEX('RAB input'!AJ$187:AJ$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E787)=\"\", AJ788, INDEX('RAB input'!AK$187:AK$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E787)=\"\", AK788, INDEX('RAB input'!AL$187:AL$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E787)=\"\", AL788, INDEX('RAB input'!AM$187:AM$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E787)=\"\", AM788, INDEX('RAB input'!AN$187:AN$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E787)=\"\", AN788, INDEX('RAB input'!AO$187:AO$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E787)=\"\", AO788, INDEX('RAB input'!AP$187:AP$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E787)=\"\", AP788, INDEX('RAB input'!AQ$187:AQ$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E787)=\"\", AQ788, INDEX('RAB input'!AR$187:AR$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E787)=\"\", AR788, INDEX('RAB input'!AS$187:AS$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E787)=\"\", AS788, INDEX('RAB input'!AT$187:AT$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E787)=\"\", AT788, INDEX('RAB input'!AU$187:AU$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E787)=\"\", AU788, INDEX('RAB input'!AV$187:AV$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E787)=\"\", AV788, INDEX('RAB input'!AW$187:AW$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E787)=\"\", AW788, INDEX('RAB input'!AX$187:AX$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E787)=\"\", AX788, INDEX('RAB input'!AY$187:AY$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E787)=\"\", AY788, INDEX('RAB input'!AZ$187:AZ$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E787)=\"\", AZ788, INDEX('RAB input'!BA$187:BA$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E787)=\"\", BA788, INDEX('RAB input'!BB$187:BB$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E787)=\"\", BB788, INDEX('RAB input'!BC$187:BC$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E787)=\"\", BC788, INDEX('RAB input'!BD$187:BD$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E787)=\"\", BD788, INDEX('RAB input'!BE$187:BE$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E787)=\"\", BE788, INDEX('RAB input'!BF$187:BF$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E787)=\"\", BF788, INDEX('RAB input'!BG$187:BG$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E787)=\"\", BG788, INDEX('RAB input'!BH$187:BH$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E787)=\"\", BH788, INDEX('RAB input'!BI$187:BI$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E787)=\"\", BI788, INDEX('RAB input'!BJ$187:BJ$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E787)=\"\", BJ788, INDEX('RAB input'!BK$187:BK$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E787)=\"\", BK788, INDEX('RAB input'!BL$187:BL$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E787)=\"\", BL788, INDEX('RAB input'!BM$187:BM$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E787)=\"\", BM788, INDEX('RAB input'!BN$187:BN$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E787)=\"\", BN788, INDEX('RAB input'!BO$187:BO$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E787)=\"\", BO788, INDEX('RAB input'!BP$187:BP$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E787)=\"\", BP788, INDEX('RAB input'!BQ$187:BQ$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E787)=\"\", BQ788, INDEX('RAB input'!BR$187:BR$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E787)=\"\", BR788, INDEX('RAB input'!BS$187:BS$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E787)=\"\", BS788, INDEX('RAB input'!BT$187:BT$236, $E787))","v":28},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E787)=\"\", BT788, INDEX('RAB input'!BU$187:BU$236, $E787))","v":28}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E787)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E787)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E787)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E787)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E787)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E787)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E787)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E787)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E787)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E787)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E787)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E787)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E787)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E787)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E787)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E787)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E787)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E787)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E787)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E787)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E787)","v":0}]
[null,null,null,null,{"$f":"E802","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E814)","v":"Depreciation of t-1 and t-2 adjustment 2009-10"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=M$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:L815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:L815)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:L815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=N$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:M815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:M815)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:M815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=O$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:N815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:N815)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:N815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=P$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:O815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:O815)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:O815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=Q$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:P815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:P815)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:P815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=R$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:Q815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:Q815)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:Q815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=S$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:R815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:R815)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:R815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=T$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:S815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:S815)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:S815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=U$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:T815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:T815)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:T815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=V$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:U815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:U815)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:U815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=W$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:V815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:V815)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:V815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=X$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:W815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:W815)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:W815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=Y$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:X815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:X815)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:X815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=Z$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:Y815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:Y815)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:Y815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AA$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:Z815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:Z815)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:Z815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AB$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AA815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AA815)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AA815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AC$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AB815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AB815)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AB815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AD$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AC815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AC815)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AC815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AE$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AD815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AD815)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AD815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AF$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AE815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AE815)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AE815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AG$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AF815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AF815)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AF815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AH$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AG815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AG815)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AG815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AI$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AH815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AH815)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AH815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AJ$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AI815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AI815)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AI815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AK$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AJ815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AJ815)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AJ815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AL$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AK815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AK815)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AK815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AM$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AL815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AL815)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AL815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AN$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AM815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AM815)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AM815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AO$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AN815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AN815)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AN815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AP$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AO815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AO815)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AO815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AQ$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AP815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AP815)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AP815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AR$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AQ815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AQ815)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AQ815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AS$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AR815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AR815)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AR815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AT$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AS815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AS815)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AS815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AU$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AT815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AT815)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AT815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AV$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AU815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AU815)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AU815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AW$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AV815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AV815)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AV815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AX$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AW815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AW815)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AW815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AY$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AX815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AX815)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AX815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=AZ$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AY815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AY815)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AY815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BA$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:AZ815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:AZ815)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:AZ815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BB$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BA815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BA815)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BA815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BC$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BB815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BB815)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BB815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BD$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BC815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BC815)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BC815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BE$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BD815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BD815)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BD815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BF$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BE815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BE815)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BE815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BG$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BF815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BF815)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BF815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BH$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BG815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BG815)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BG815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BI$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BH815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BH815)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BH815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BJ$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BI815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BI815)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BI815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BK$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BJ815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BJ815)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BJ815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BL$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BK815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BK815)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BK815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BM$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BL815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BL815)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BL815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BN$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BM815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BM815)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BM815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BO$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BN815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BN815)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BN815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BP$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BO815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BO815)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BO815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BQ$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BP815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BP815)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BP815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BR$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BQ815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BQ815)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BQ815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BS$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BR815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BR815)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BR815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BT$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BS815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BS815)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BS815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E797>=BU$5, 0,\nIF(AND(OFFSET($G789, -$E797, $E814)<>0, OFFSET($G791, -$E797, $E814)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)-SUM($G815:BT815)),\nIF(AND(OFFSET($G789, -$E797, $E814)=0, OFFSET($G791, -$E797, $E814)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G792, -$E797, $E814)+$E814, IFERROR(OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G791, -$E797, $E814)-SUM($G815:BT815)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G790, -$E797, $E814)+$E814, IFERROR(OFFSET($G789, -$E797, $E814)/OFFSET($G790, -$E797, $E814)+OFFSET($G791, -$E797, $E814)/OFFSET($G792, -$E797, $E814), 0), OFFSET($G789, -$E797, $E814)+OFFSET($G791, -$E797, $E814)-SUM($G815:BT815)))))), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E812)","v":"Depreciation of asset adjustments - RAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(W$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:V834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(X$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:W834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(Y$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:X834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(Z$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:Y834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AA$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:Z834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AB$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AA834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AC$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AB834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AD$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AC834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AE$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AD834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AF$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AE834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AG$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AF834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AH$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AG834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AI$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AH834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AI834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AK$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AJ834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AL$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AK834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AM$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AL834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AN$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AM834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AO$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AN834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AP$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AO834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AP834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AR$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AQ834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AS$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AR834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AT$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AS834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AU$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AT834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AV$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AU834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AW$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AV834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AX$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AW834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AY$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AX834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AY834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BA$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:AZ834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BB$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BA834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BC$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BB834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BD$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BC834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BE$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BD834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BF$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BE834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BG$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BF834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BH$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BG834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BI$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BH834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BI834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BK$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BJ834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BL$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BK834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BM$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BL834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BN$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BM834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BO$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BN834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BP$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BO834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BP834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BR$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BQ834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BS$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BR834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BT$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BS834)))","v":0},{"$f":"IF(OR(OFFSET($G807, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=0, OFFSET($G808, -$E811, $E812)=\"n/a\"), 0, IF(BU$5<=OFFSET($G808, -$E811, $E812)+$E812, IFERROR(OFFSET($G807, -$E811, $E812)/OFFSET($G808, -$E811, $E812), 0), OFFSET($G807, -$E811, $E812)-SUM($G834:BT834)))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E860)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>S$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:R860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>T$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:S860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>U$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:T860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>V$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:U860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>W$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:V860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>X$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:W860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>Y$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:X860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>Z$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:Y860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AA$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:Z860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AB$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AA860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AC$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AB860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AD$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AC860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AE$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AD860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AF$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AE860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AG$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AF860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AH$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AG860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AI$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AH860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AJ$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AI860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AK$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AJ860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AL$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AK860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AM$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AL860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AN$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AM860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AO$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AN860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AP$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AO860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AQ$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AP860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AR$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AQ860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AS$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AR860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AT$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AS860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AU$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AT860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AV$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AU860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AW$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AV860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AX$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AW860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AY$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AX860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>AZ$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AY860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BA$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:AZ860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BB$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BA860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BC$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BB860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BD$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BC860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BE$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BD860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BF$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BE860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BG$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BF860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BH$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BG860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BI$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BH860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BJ$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BI860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BK$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BJ860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BL$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BK860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BM$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BL860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BN$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BM860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BO$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BN860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BP$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BO860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BQ$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BP860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BR$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BQ860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BS$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BR860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BT$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BS860))))","v":0},{"$f":"IF(OFFSET($G851, -$E860, $E860)=\"n/a\",0,IF(OFFSET($G851,-$E860,$E860)+$E860>BU$5,IFERROR((OFFSET($G850,-$E860,$E860)/(OFFSET($G851,-$E860,$E860))),0),(OFFSET($G850,-$E860,$E860)-SUM($G860:BT860))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E857)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(P$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:O879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(Q$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:P879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(R$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:Q879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(S$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:R879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(T$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:S879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(U$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:T879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(V$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:U879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(W$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:V879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(X$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:W879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(Y$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:X879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(Z$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:Y879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AA$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:Z879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AB$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AA879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AC$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AB879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AD$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AC879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AE$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AD879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AF$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AE879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AG$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AF879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AH$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AG879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AI$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AH879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AI879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AK$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AJ879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AL$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AK879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AM$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AL879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AN$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AM879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AO$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AN879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AP$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AO879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AP879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AR$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AQ879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AS$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AR879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AT$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AS879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AU$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AT879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AV$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AU879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AW$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AV879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AX$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AW879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AY$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AX879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AY879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BA$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:AZ879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BB$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BA879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BC$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BB879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BD$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BC879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BE$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BD879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BF$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BE879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BG$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BF879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BH$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BG879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BI$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BH879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BI879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BK$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BJ879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BL$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BK879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BM$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BL879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BN$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BM879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BO$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BN879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BP$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BO879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BP879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BR$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BQ879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BS$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BR879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BT$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BS879)))","v":0},{"$f":"IF(OR(OFFSET($G852, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=0, OFFSET($G853, -$E856, $E857)=\"n/a\"), 0, IF(BU$5<=OFFSET($G853, -$E856, $E857)+$E857, IFERROR(OFFSET($G852, -$E856, $E857)/OFFSET($G853, -$E856, $E857), 0), OFFSET($G852, -$E856, $E857)-SUM($G879:BT879)))","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E902)","v":"Depreciation of asset adjustments - RAB 2010-11"},null,null,{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(I$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:H924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(J$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:I924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(K$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:J924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(L$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:K924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(M$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:L924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(N$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:M924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(O$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:N924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(P$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:O924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(Q$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:P924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(R$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:Q924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(S$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:R924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(T$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:S924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(U$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:T924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(V$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:U924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(W$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:V924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(X$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:W924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(Y$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:X924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(Z$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:Y924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AA$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:Z924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AB$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AA924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AC$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AB924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AD$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AC924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AE$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AD924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AF$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AE924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AG$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AF924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AH$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AG924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AI$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AH924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AI924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AK$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AJ924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AL$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AK924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AM$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AL924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AN$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AM924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AO$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AN924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AP$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AO924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AP924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AR$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AQ924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AS$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AR924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AT$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AS924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AU$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AT924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AV$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AU924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AW$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AV924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AX$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AW924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AY$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AX924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AY924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BA$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:AZ924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BB$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BA924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BC$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BB924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BD$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BC924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BE$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BD924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BF$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BE924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BG$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BF924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BH$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BG924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BI$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BH924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BI924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BK$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BJ924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BL$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BK924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BM$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BL924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BN$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BM924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BO$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BN924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BP$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BO924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BP924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BR$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BQ924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BS$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BR924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BT$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BS924)))","v":0},{"$f":"IF(OR(OFFSET($G897, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=0, OFFSET($G898, -$E901, $E902)=\"n/a\"), 0, IF(BU$5<=OFFSET($G898, -$E901, $E902)+$E902, IFERROR(OFFSET($G897, -$E901, $E902)/OFFSET($G898, -$E901, $E902), 0), OFFSET($G897, -$E901, $E902)-SUM($G924:BT924)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E912)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(S$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:R934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(T$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:S934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(U$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:T934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(V$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:U934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(W$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:V934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(X$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:W934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(Y$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:X934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(Z$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:Y934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AA$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:Z934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AB$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AA934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AC$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AB934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AD$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AC934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AE$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AD934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AF$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AE934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AG$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AF934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AH$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AG934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AI$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AH934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AI934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AK$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AJ934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AL$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AK934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AM$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AL934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AN$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AM934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AO$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AN934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AP$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AO934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AP934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AR$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AQ934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AS$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AR934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AT$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AS934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AU$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AT934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AV$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AU934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AW$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AV934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AX$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AW934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AY$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AX934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AY934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BA$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:AZ934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BB$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BA934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BC$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BB934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BD$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BC934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BE$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BD934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BF$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BE934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BG$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BF934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BH$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BG934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BI$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BH934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BI934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BK$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BJ934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BL$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BK934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BM$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BL934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BN$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BM934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BO$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BN934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BP$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BO934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BP934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BR$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BQ934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BS$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BR934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BT$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BS934)))","v":0},{"$f":"IF(OR(OFFSET($G907, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=0, OFFSET($G908, -$E911, $E912)=\"n/a\"), 0, IF(BU$5<=OFFSET($G908, -$E911, $E912)+$E912, IFERROR(OFFSET($G907, -$E911, $E912)/OFFSET($G908, -$E911, $E912), 0), OFFSET($G907, -$E911, $E912)-SUM($G934:BT934)))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E955)","v":"Depreciation of net capex 2011-12"},null,null,null,{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>J$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:I955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>K$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:J955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>L$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:K955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>M$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:L955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>N$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:M955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>O$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:N955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>P$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:O955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>Q$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:P955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>R$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:Q955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>S$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:R955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>T$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:S955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>U$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:T955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>V$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:U955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>W$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:V955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>X$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:W955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>Y$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:X955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>Z$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:Y955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AA$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:Z955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AB$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AA955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AC$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AB955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AD$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AC955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AE$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AD955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AF$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AE955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AG$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AF955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AH$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AG955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AI$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AH955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AJ$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AI955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AK$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AJ955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AL$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AK955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AM$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AL955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AN$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AM955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AO$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AN955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AP$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AO955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AQ$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AP955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AR$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AQ955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AS$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AR955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AT$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AS955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AU$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AT955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AV$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AU955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AW$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AV955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AX$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AW955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AY$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AX955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>AZ$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AY955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BA$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:AZ955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BB$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BA955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BC$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BB955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BD$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BC955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BE$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BD955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BF$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BE955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BG$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BF955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BH$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BG955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BI$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BH955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BJ$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BI955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BK$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BJ955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BL$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BK955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BM$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BL955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BN$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BM955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BO$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BN955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BP$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BO955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BQ$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BP955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BR$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BQ955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BS$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BR955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BT$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BS955))))","v":0},{"$f":"IF(OFFSET($G946, -$E955, $E955)=\"n/a\",0,IF(OFFSET($G946,-$E955,$E955)+$E955>BU$5,IFERROR((OFFSET($G945,-$E955,$E955)/(OFFSET($G946,-$E955,$E955))),0),(OFFSET($G945,-$E955,$E955)-SUM($G955:BT955))))","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1015)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>R$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:Q1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>S$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:R1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>T$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:S1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>U$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:T1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>V$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:U1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>W$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:V1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>X$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:W1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>Y$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:X1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>Z$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:Y1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AA$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:Z1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AB$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AA1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AC$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AB1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AD$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AC1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AE$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AD1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AF$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AE1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AG$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AF1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AH$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AG1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AI$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AH1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AJ$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AI1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AK$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AJ1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AL$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AK1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AM$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AL1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AN$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AM1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AO$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AN1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AP$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AO1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AQ$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AP1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AR$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AQ1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AS$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AR1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AT$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AS1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AU$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AT1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AV$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AU1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AW$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AV1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AX$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AW1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AY$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AX1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>AZ$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AY1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BA$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:AZ1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BB$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BA1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BC$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BB1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BD$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BC1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BE$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BD1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BF$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BE1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BG$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BF1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BH$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BG1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BI$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BH1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BJ$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BI1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BK$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BJ1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BL$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BK1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BM$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BL1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BN$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BM1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BO$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BN1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BP$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BO1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BQ$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BP1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BR$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BQ1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BS$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BR1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BT$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BS1015))))","v":0},{"$f":"IF(OFFSET($G1006, -$E1015, $E1015)=\"n/a\",0,IF(OFFSET($G1006,-$E1015,$E1015)+$E1015>BU$5,IFERROR((OFFSET($G1005,-$E1015,$E1015)/(OFFSET($G1006,-$E1015,$E1015))),0),(OFFSET($G1005,-$E1015,$E1015)-SUM($G1015:BT1015))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1007)","v":"Depreciation of asset adjustments - RAB 2011-12"},null,null,null,{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(J$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:I1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(K$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:J1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(L$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:K1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(M$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:L1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(N$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:M1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(O$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:N1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(P$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:O1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:P1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(R$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:Q1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(S$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:R1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(T$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:S1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(U$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:T1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(V$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:U1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(W$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:V1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(X$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:W1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:X1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:Y1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:Z1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AA1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AB1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AC1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AD1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AE1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AF1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AG1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AH1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AI1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AJ1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AK1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AL1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AM1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AN1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AO1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AP1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AQ1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AR1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AS1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AT1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AU1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AV1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AW1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AX1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AY1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:AZ1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BA1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BB1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BC1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BD1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BE1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BF1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BG1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BH1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BI1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BJ1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BK1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BL1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BM1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BN1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BO1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BP1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BQ1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BR1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BS1029)))","v":0},{"$f":"IF(OR(OFFSET($G1002, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=0, OFFSET($G1003, -$E1006, $E1007)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1003, -$E1006, $E1007)+$E1007, IFERROR(OFFSET($G1002, -$E1006, $E1007)/OFFSET($G1003, -$E1006, $E1007), 0), OFFSET($G1002, -$E1006, $E1007)-SUM($G1029:BT1029)))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E1047)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E1047)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1058)","v":"Depreciation of asset adjustments - RAB 2010-11"},null,null,{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(I$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:H1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(J$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:I1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(K$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:J1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(L$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:K1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(M$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:L1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(N$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:M1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(O$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:N1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(P$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:O1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:P1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(R$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:Q1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(S$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:R1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(T$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:S1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(U$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:T1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(V$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:U1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(W$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:V1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(X$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:W1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:X1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:Y1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:Z1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AA1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AB1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AC1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AD1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AE1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AF1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AG1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AH1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AI1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AJ1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AK1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AL1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AM1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AN1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AO1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AP1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AQ1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AR1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AS1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AT1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AU1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AV1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AW1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AX1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AY1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:AZ1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BA1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BB1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BC1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BD1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BE1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BF1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BG1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BH1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BI1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BJ1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BK1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BL1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BM1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BN1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BO1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BP1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BQ1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BR1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BS1080)))","v":0},{"$f":"IF(OR(OFFSET($G1053, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=0, OFFSET($G1054, -$E1057, $E1058)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1054, -$E1057, $E1058)+$E1058, IFERROR(OFFSET($G1053, -$E1057, $E1058)/OFFSET($G1054, -$E1057, $E1058), 0), OFFSET($G1053, -$E1057, $E1058)-SUM($G1080:BT1080)))","v":0}]
[null,null,null,null,{"$f":"E1047+1","v":22},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E1099)/'RAB input'!G$15","v":0},{"$f":"(INDEX('RAB input'!H$25:H$74,$E1099)-INDEX('RAB input'!H$79:H$128,$E1099)-INDEX('RAB input'!H$133:H$182,$E1099))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$25:I$74,$E1099)-INDEX('RAB input'!I$79:I$128,$E1099)-INDEX('RAB input'!I$133:I$182,$E1099))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E1099)-INDEX('RAB input'!J$79:J$128,$E1099)-INDEX('RAB input'!J$133:J$182,$E1099))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E1099)-INDEX('RAB input'!K$79:K$128,$E1099)-INDEX('RAB input'!K$133:K$182,$E1099))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E1099)-INDEX('RAB input'!L$79:L$128,$E1099)-INDEX('RAB input'!L$133:L$182,$E1099))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E1099)-INDEX('RAB input'!M$79:M$128,$E1099)-INDEX('RAB input'!M$133:M$182,$E1099))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E1099)-INDEX('RAB input'!N$79:N$128,$E1099)-INDEX('RAB input'!N$133:N$182,$E1099))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":2.554434496981373},{"$f":"(INDEX('RAB input'!O$25:O$74,$E1099)-INDEX('RAB input'!O$79:O$128,$E1099)-INDEX('RAB input'!O$133:O$182,$E1099))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E1099)-INDEX('RAB input'!P$79:P$128,$E1099)-INDEX('RAB input'!P$133:P$182,$E1099))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E1099)-INDEX('RAB input'!Q$79:Q$128,$E1099)-INDEX('RAB input'!Q$133:Q$182,$E1099))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E1099)-INDEX('RAB input'!R$79:R$128,$E1099)-INDEX('RAB input'!R$133:R$182,$E1099))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E1099)-INDEX('RAB input'!S$79:S$128,$E1099)-INDEX('RAB input'!S$133:S$182,$E1099))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E1099)-INDEX('RAB input'!T$79:T$128,$E1099)-INDEX('RAB input'!T$133:T$182,$E1099))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E1099)-INDEX('RAB input'!U$79:U$128,$E1099)-INDEX('RAB input'!U$133:U$182,$E1099))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E1099)-INDEX('RAB input'!V$79:V$128,$E1099)-INDEX('RAB input'!V$133:V$182,$E1099))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E1099)-INDEX('RAB input'!W$79:W$128,$E1099)-INDEX('RAB input'!W$133:W$182,$E1099))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E1099)-INDEX('RAB input'!X$79:X$128,$E1099)-INDEX('RAB input'!X$133:X$182,$E1099))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E1099)-INDEX('RAB input'!Y$79:Y$128,$E1099)-INDEX('RAB input'!Y$133:Y$182,$E1099))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E1099)-INDEX('RAB input'!Z$79:Z$128,$E1099)-INDEX('RAB input'!Z$133:Z$182,$E1099))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E1099)-INDEX('RAB input'!AA$79:AA$128,$E1099)-INDEX('RAB input'!AA$133:AA$182,$E1099))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E1099)-INDEX('RAB input'!AB$79:AB$128,$E1099)-INDEX('RAB input'!AB$133:AB$182,$E1099))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E1099)-INDEX('RAB input'!AC$79:AC$128,$E1099)-INDEX('RAB input'!AC$133:AC$182,$E1099))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E1099)-INDEX('RAB input'!AD$79:AD$128,$E1099)-INDEX('RAB input'!AD$133:AD$182,$E1099))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E1099)-INDEX('RAB input'!AE$79:AE$128,$E1099)-INDEX('RAB input'!AE$133:AE$182,$E1099))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E1099)-INDEX('RAB input'!AF$79:AF$128,$E1099)-INDEX('RAB input'!AF$133:AF$182,$E1099))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E1099)-INDEX('RAB input'!AG$79:AG$128,$E1099)-INDEX('RAB input'!AG$133:AG$182,$E1099))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E1099)-INDEX('RAB input'!AH$79:AH$128,$E1099)-INDEX('RAB input'!AH$133:AH$182,$E1099))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E1099)-INDEX('RAB input'!AI$79:AI$128,$E1099)-INDEX('RAB input'!AI$133:AI$182,$E1099))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E1099)-INDEX('RAB input'!AJ$79:AJ$128,$E1099)-INDEX('RAB input'!AJ$133:AJ$182,$E1099))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E1099)-INDEX('RAB input'!AK$79:AK$128,$E1099)-INDEX('RAB input'!AK$133:AK$182,$E1099))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E1099)-INDEX('RAB input'!AL$79:AL$128,$E1099)-INDEX('RAB input'!AL$133:AL$182,$E1099))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E1099)-INDEX('RAB input'!AM$79:AM$128,$E1099)-INDEX('RAB input'!AM$133:AM$182,$E1099))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E1099)-INDEX('RAB input'!AN$79:AN$128,$E1099)-INDEX('RAB input'!AN$133:AN$182,$E1099))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E1099)-INDEX('RAB input'!AO$79:AO$128,$E1099)-INDEX('RAB input'!AO$133:AO$182,$E1099))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E1099)-INDEX('RAB input'!AP$79:AP$128,$E1099)-INDEX('RAB input'!AP$133:AP$182,$E1099))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E1099)-INDEX('RAB input'!AQ$79:AQ$128,$E1099)-INDEX('RAB input'!AQ$133:AQ$182,$E1099))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E1099)-INDEX('RAB input'!AR$79:AR$128,$E1099)-INDEX('RAB input'!AR$133:AR$182,$E1099))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E1099)-INDEX('RAB input'!AS$79:AS$128,$E1099)-INDEX('RAB input'!AS$133:AS$182,$E1099))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E1099)-INDEX('RAB input'!AT$79:AT$128,$E1099)-INDEX('RAB input'!AT$133:AT$182,$E1099))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E1099)-INDEX('RAB input'!AU$79:AU$128,$E1099)-INDEX('RAB input'!AU$133:AU$182,$E1099))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E1099)-INDEX('RAB input'!AV$79:AV$128,$E1099)-INDEX('RAB input'!AV$133:AV$182,$E1099))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E1099)-INDEX('RAB input'!AW$79:AW$128,$E1099)-INDEX('RAB input'!AW$133:AW$182,$E1099))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E1099)-INDEX('RAB input'!AX$79:AX$128,$E1099)-INDEX('RAB input'!AX$133:AX$182,$E1099))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E1099)-INDEX('RAB input'!AY$79:AY$128,$E1099)-INDEX('RAB input'!AY$133:AY$182,$E1099))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E1099)-INDEX('RAB input'!AZ$79:AZ$128,$E1099)-INDEX('RAB input'!AZ$133:AZ$182,$E1099))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E1099)-INDEX('RAB input'!BA$79:BA$128,$E1099)-INDEX('RAB input'!BA$133:BA$182,$E1099))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E1099)-INDEX('RAB input'!BB$79:BB$128,$E1099)-INDEX('RAB input'!BB$133:BB$182,$E1099))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E1099)-INDEX('RAB input'!BC$79:BC$128,$E1099)-INDEX('RAB input'!BC$133:BC$182,$E1099))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E1099)-INDEX('RAB input'!BD$79:BD$128,$E1099)-INDEX('RAB input'!BD$133:BD$182,$E1099))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E1099)-INDEX('RAB input'!BE$79:BE$128,$E1099)-INDEX('RAB input'!BE$133:BE$182,$E1099))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E1099)-INDEX('RAB input'!BF$79:BF$128,$E1099)-INDEX('RAB input'!BF$133:BF$182,$E1099))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E1099)-INDEX('RAB input'!BG$79:BG$128,$E1099)-INDEX('RAB input'!BG$133:BG$182,$E1099))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E1099)-INDEX('RAB input'!BH$79:BH$128,$E1099)-INDEX('RAB input'!BH$133:BH$182,$E1099))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E1099)-INDEX('RAB input'!BI$79:BI$128,$E1099)-INDEX('RAB input'!BI$133:BI$182,$E1099))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E1099)-INDEX('RAB input'!BJ$79:BJ$128,$E1099)-INDEX('RAB input'!BJ$133:BJ$182,$E1099))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E1099)-INDEX('RAB input'!BK$79:BK$128,$E1099)-INDEX('RAB input'!BK$133:BK$182,$E1099))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E1099)-INDEX('RAB input'!BL$79:BL$128,$E1099)-INDEX('RAB input'!BL$133:BL$182,$E1099))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E1099)-INDEX('RAB input'!BM$79:BM$128,$E1099)-INDEX('RAB input'!BM$133:BM$182,$E1099))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E1099)-INDEX('RAB input'!BN$79:BN$128,$E1099)-INDEX('RAB input'!BN$133:BN$182,$E1099))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E1099)-INDEX('RAB input'!BO$79:BO$128,$E1099)-INDEX('RAB input'!BO$133:BO$182,$E1099))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E1099)-INDEX('RAB input'!BP$79:BP$128,$E1099)-INDEX('RAB input'!BP$133:BP$182,$E1099))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E1099)-INDEX('RAB input'!BQ$79:BQ$128,$E1099)-INDEX('RAB input'!BQ$133:BQ$182,$E1099))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E1099)-INDEX('RAB input'!BR$79:BR$128,$E1099)-INDEX('RAB input'!BR$133:BR$182,$E1099))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E1099)-INDEX('RAB input'!BS$79:BS$128,$E1099)-INDEX('RAB input'!BS$133:BS$182,$E1099))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E1099)-INDEX('RAB input'!BT$79:BT$128,$E1099)-INDEX('RAB input'!BT$133:BT$182,$E1099))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E1099)-INDEX('RAB input'!BU$79:BU$128,$E1099)-INDEX('RAB input'!BU$133:BU$182,$E1099))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E1099)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E1099)","v":0}]
[null,null,null,null,15,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1124)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>W$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:V1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>X$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:W1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>Y$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:X1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>Z$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:Y1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AA$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:Z1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AB$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AA1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AC$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AB1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AD$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AC1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AE$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AD1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AF$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AE1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AG$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AF1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AH$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AG1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AI$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AH1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AJ$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AI1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AK$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AJ1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AL$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AK1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AM$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AL1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AN$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AM1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AO$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AN1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AP$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AO1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AQ$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AP1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AR$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AQ1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AS$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AR1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AT$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AS1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AU$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AT1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AV$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AU1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AW$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AV1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AX$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AW1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AY$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AX1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>AZ$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AY1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BA$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:AZ1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BB$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BA1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BC$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BB1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BD$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BC1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BE$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BD1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BF$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BE1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BG$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BF1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BH$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BG1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BI$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BH1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BJ$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BI1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BK$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BJ1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BL$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BK1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BM$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BL1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BN$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BM1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BO$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BN1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BP$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BO1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BQ$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BP1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BR$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BQ1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BS$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BR1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BT$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BS1124))))","v":0},{"$f":"IF(OFFSET($G1115, -$E1124, $E1124)=\"n/a\",0,IF(OFFSET($G1115,-$E1124,$E1124)+$E1124>BU$5,IFERROR((OFFSET($G1114,-$E1124,$E1124)/(OFFSET($G1115,-$E1124,$E1124))),0),(OFFSET($G1114,-$E1124,$E1124)-SUM($G1124:BT1124))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1123)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(V$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:U1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(W$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:V1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(X$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:W1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:X1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:Y1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:Z1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AA1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AB1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AC1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AD1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AE1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AF1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AG1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AH1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AI1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AJ1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AK1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AL1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AM1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AN1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AO1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AP1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AQ1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AR1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AS1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AT1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AU1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AV1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AW1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AX1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AY1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:AZ1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BA1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BB1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BC1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BD1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BE1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BF1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BG1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BH1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BI1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BJ1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BK1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BL1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BM1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BN1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BO1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BP1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BQ1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BR1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BS1145)))","v":0},{"$f":"IF(OR(OFFSET($G1118, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=0, OFFSET($G1119, -$E1122, $E1123)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1119, -$E1122, $E1123)+$E1123, IFERROR(OFFSET($G1118, -$E1122, $E1123)/OFFSET($G1119, -$E1122, $E1123), 0), OFFSET($G1118, -$E1122, $E1123)-SUM($G1145:BT1145)))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1169)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>P$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:O1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>Q$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:P1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>R$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:Q1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>S$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:R1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>T$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:S1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>U$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:T1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>V$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:U1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>W$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:V1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>X$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:W1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>Y$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:X1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>Z$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:Y1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AA$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:Z1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AB$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AA1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AC$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AB1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AD$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AC1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AE$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AD1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AF$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AE1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AG$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AF1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AH$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AG1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AI$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AH1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AJ$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AI1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AK$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AJ1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AL$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AK1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AM$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AL1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AN$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AM1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AO$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AN1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AP$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AO1169))))","v":0.15279899903951896},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AQ$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AP1169))))","v":0.15279899903952021},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AR$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AQ1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AS$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AR1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AT$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AS1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AU$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AT1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AV$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AU1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AW$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AV1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AX$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AW1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AY$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AX1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AZ$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AY1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BA$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AZ1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BB$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BA1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BC$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BB1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BD$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BC1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BE$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BD1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BF$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BE1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BG$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BF1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BH$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BG1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BI$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BH1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BJ$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BI1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BK$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BJ1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BL$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BK1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BM$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BL1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BN$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BM1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BO$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BN1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BP$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BO1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BQ$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BP1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BR$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BQ1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BS$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BR1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BT$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BS1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BU$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BT1169))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1172)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(S$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:R1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(T$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:S1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(U$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:T1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(V$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:U1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(W$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:V1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(X$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:W1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:X1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:Y1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:Z1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AA1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AB1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AC1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AD1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AE1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AF1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AG1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AH1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AI1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AJ1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AK1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AL1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AM1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AN1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AO1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AP1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AQ1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AR1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AS1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AT1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AU1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AV1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AW1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AX1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AY1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:AZ1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BA1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BB1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BC1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BD1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BE1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BF1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BG1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BH1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BI1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BJ1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BK1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BL1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BM1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BN1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BO1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BP1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BQ1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BR1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BS1194)))","v":0},{"$f":"IF(OR(OFFSET($G1167, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=0, OFFSET($G1168, -$E1171, $E1172)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1168, -$E1171, $E1172)+$E1172, IFERROR(OFFSET($G1167, -$E1171, $E1172)/OFFSET($G1168, -$E1171, $E1172), 0), OFFSET($G1167, -$E1171, $E1172)-SUM($G1194:BT1194)))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1216)","v":"Depreciation of net capex 2012-13"},null,null,null,null,{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>K$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:J1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>L$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:K1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>M$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:L1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>N$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:M1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>O$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:N1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>P$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:O1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>Q$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:P1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>R$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:Q1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>S$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:R1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>T$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:S1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>U$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:T1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>V$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:U1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>W$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:V1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>X$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:W1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>Y$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:X1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>Z$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:Y1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AA$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:Z1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AB$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AA1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AC$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AB1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AD$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AC1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AE$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AD1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AF$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AE1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AG$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AF1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AH$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AG1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AI$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AH1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AJ$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AI1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AK$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AJ1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AL$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AK1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AM$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AL1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AN$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AM1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AO$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AN1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AP$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AO1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AQ$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AP1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AR$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AQ1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AS$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AR1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AT$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AS1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AU$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AT1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AV$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AU1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AW$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AV1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AX$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AW1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AY$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AX1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>AZ$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AY1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BA$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:AZ1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BB$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BA1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BC$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BB1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BD$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BC1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BE$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BD1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BF$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BE1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BG$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BF1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BH$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BG1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BI$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BH1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BJ$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BI1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BK$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BJ1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BL$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BK1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BM$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BL1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BN$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BM1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BO$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BN1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BP$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BO1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BQ$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BP1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BR$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BQ1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BS$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BR1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BT$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BS1216))))","v":0},{"$f":"IF(OFFSET($G1207, -$E1216, $E1216)=\"n/a\",0,IF(OFFSET($G1207,-$E1216,$E1216)+$E1216>BU$5,IFERROR((OFFSET($G1206,-$E1216,$E1216)/(OFFSET($G1207,-$E1216,$E1216))),0),(OFFSET($G1206,-$E1216,$E1216)-SUM($G1216:BT1216))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1217)","v":"Depreciation of asset adjustments - RAB 2013-14"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(L$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:K1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(M$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:L1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(N$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:M1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(O$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:N1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(P$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:O1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:P1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(R$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:Q1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(S$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:R1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(T$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:S1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(U$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:T1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(V$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:U1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(W$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:V1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(X$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:W1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:X1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:Y1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:Z1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AA1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AB1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AC1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AD1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AE1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AF1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AG1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AH1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AI1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AJ1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AK1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AL1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AM1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AN1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AO1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AP1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AQ1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AR1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AS1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AT1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AU1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AV1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AW1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AX1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AY1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:AZ1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BA1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BB1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BC1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BD1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BE1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BF1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BG1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BH1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BI1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BJ1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BK1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BL1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BM1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BN1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BO1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BP1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BQ1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BR1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BS1239)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1239:BT1239)))","v":0}]
[null,null,null,null,{"$f":"E1203+1","v":25},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E1255)/'RAB input'!G$15","v":0},{"$f":"(INDEX('RAB input'!H$25:H$74,$E1255)-INDEX('RAB input'!H$79:H$128,$E1255)-INDEX('RAB input'!H$133:H$182,$E1255))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$25:I$74,$E1255)-INDEX('RAB input'!I$79:I$128,$E1255)-INDEX('RAB input'!I$133:I$182,$E1255))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E1255)-INDEX('RAB input'!J$79:J$128,$E1255)-INDEX('RAB input'!J$133:J$182,$E1255))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E1255)-INDEX('RAB input'!K$79:K$128,$E1255)-INDEX('RAB input'!K$133:K$182,$E1255))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E1255)-INDEX('RAB input'!L$79:L$128,$E1255)-INDEX('RAB input'!L$133:L$182,$E1255))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E1255)-INDEX('RAB input'!M$79:M$128,$E1255)-INDEX('RAB input'!M$133:M$182,$E1255))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E1255)-INDEX('RAB input'!N$79:N$128,$E1255)-INDEX('RAB input'!N$133:N$182,$E1255))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E1255)-INDEX('RAB input'!O$79:O$128,$E1255)-INDEX('RAB input'!O$133:O$182,$E1255))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E1255)-INDEX('RAB input'!P$79:P$128,$E1255)-INDEX('RAB input'!P$133:P$182,$E1255))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E1255)-INDEX('RAB input'!Q$79:Q$128,$E1255)-INDEX('RAB input'!Q$133:Q$182,$E1255))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":3.0415810413458337},{"$f":"(INDEX('RAB input'!R$25:R$74,$E1255)-INDEX('RAB input'!R$79:R$128,$E1255)-INDEX('RAB input'!R$133:R$182,$E1255))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E1255)-INDEX('RAB input'!S$79:S$128,$E1255)-INDEX('RAB input'!S$133:S$182,$E1255))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E1255)-INDEX('RAB input'!T$79:T$128,$E1255)-INDEX('RAB input'!T$133:T$182,$E1255))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E1255)-INDEX('RAB input'!U$79:U$128,$E1255)-INDEX('RAB input'!U$133:U$182,$E1255))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E1255)-INDEX('RAB input'!V$79:V$128,$E1255)-INDEX('RAB input'!V$133:V$182,$E1255))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E1255)-INDEX('RAB input'!W$79:W$128,$E1255)-INDEX('RAB input'!W$133:W$182,$E1255))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E1255)-INDEX('RAB input'!X$79:X$128,$E1255)-INDEX('RAB input'!X$133:X$182,$E1255))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E1255)-INDEX('RAB input'!Y$79:Y$128,$E1255)-INDEX('RAB input'!Y$133:Y$182,$E1255))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E1255)-INDEX('RAB input'!Z$79:Z$128,$E1255)-INDEX('RAB input'!Z$133:Z$182,$E1255))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E1255)-INDEX('RAB input'!AA$79:AA$128,$E1255)-INDEX('RAB input'!AA$133:AA$182,$E1255))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E1255)-INDEX('RAB input'!AB$79:AB$128,$E1255)-INDEX('RAB input'!AB$133:AB$182,$E1255))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E1255)-INDEX('RAB input'!AC$79:AC$128,$E1255)-INDEX('RAB input'!AC$133:AC$182,$E1255))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E1255)-INDEX('RAB input'!AD$79:AD$128,$E1255)-INDEX('RAB input'!AD$133:AD$182,$E1255))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E1255)-INDEX('RAB input'!AE$79:AE$128,$E1255)-INDEX('RAB input'!AE$133:AE$182,$E1255))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E1255)-INDEX('RAB input'!AF$79:AF$128,$E1255)-INDEX('RAB input'!AF$133:AF$182,$E1255))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E1255)-INDEX('RAB input'!AG$79:AG$128,$E1255)-INDEX('RAB input'!AG$133:AG$182,$E1255))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E1255)-INDEX('RAB input'!AH$79:AH$128,$E1255)-INDEX('RAB input'!AH$133:AH$182,$E1255))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E1255)-INDEX('RAB input'!AI$79:AI$128,$E1255)-INDEX('RAB input'!AI$133:AI$182,$E1255))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E1255)-INDEX('RAB input'!AJ$79:AJ$128,$E1255)-INDEX('RAB input'!AJ$133:AJ$182,$E1255))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E1255)-INDEX('RAB input'!AK$79:AK$128,$E1255)-INDEX('RAB input'!AK$133:AK$182,$E1255))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E1255)-INDEX('RAB input'!AL$79:AL$128,$E1255)-INDEX('RAB input'!AL$133:AL$182,$E1255))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E1255)-INDEX('RAB input'!AM$79:AM$128,$E1255)-INDEX('RAB input'!AM$133:AM$182,$E1255))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E1255)-INDEX('RAB input'!AN$79:AN$128,$E1255)-INDEX('RAB input'!AN$133:AN$182,$E1255))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E1255)-INDEX('RAB input'!AO$79:AO$128,$E1255)-INDEX('RAB input'!AO$133:AO$182,$E1255))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E1255)-INDEX('RAB input'!AP$79:AP$128,$E1255)-INDEX('RAB input'!AP$133:AP$182,$E1255))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E1255)-INDEX('RAB input'!AQ$79:AQ$128,$E1255)-INDEX('RAB input'!AQ$133:AQ$182,$E1255))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E1255)-INDEX('RAB input'!AR$79:AR$128,$E1255)-INDEX('RAB input'!AR$133:AR$182,$E1255))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E1255)-INDEX('RAB input'!AS$79:AS$128,$E1255)-INDEX('RAB input'!AS$133:AS$182,$E1255))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E1255)-INDEX('RAB input'!AT$79:AT$128,$E1255)-INDEX('RAB input'!AT$133:AT$182,$E1255))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E1255)-INDEX('RAB input'!AU$79:AU$128,$E1255)-INDEX('RAB input'!AU$133:AU$182,$E1255))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E1255)-INDEX('RAB input'!AV$79:AV$128,$E1255)-INDEX('RAB input'!AV$133:AV$182,$E1255))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E1255)-INDEX('RAB input'!AW$79:AW$128,$E1255)-INDEX('RAB input'!AW$133:AW$182,$E1255))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E1255)-INDEX('RAB input'!AX$79:AX$128,$E1255)-INDEX('RAB input'!AX$133:AX$182,$E1255))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E1255)-INDEX('RAB input'!AY$79:AY$128,$E1255)-INDEX('RAB input'!AY$133:AY$182,$E1255))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E1255)-INDEX('RAB input'!AZ$79:AZ$128,$E1255)-INDEX('RAB input'!AZ$133:AZ$182,$E1255))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E1255)-INDEX('RAB input'!BA$79:BA$128,$E1255)-INDEX('RAB input'!BA$133:BA$182,$E1255))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E1255)-INDEX('RAB input'!BB$79:BB$128,$E1255)-INDEX('RAB input'!BB$133:BB$182,$E1255))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E1255)-INDEX('RAB input'!BC$79:BC$128,$E1255)-INDEX('RAB input'!BC$133:BC$182,$E1255))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E1255)-INDEX('RAB input'!BD$79:BD$128,$E1255)-INDEX('RAB input'!BD$133:BD$182,$E1255))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E1255)-INDEX('RAB input'!BE$79:BE$128,$E1255)-INDEX('RAB input'!BE$133:BE$182,$E1255))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E1255)-INDEX('RAB input'!BF$79:BF$128,$E1255)-INDEX('RAB input'!BF$133:BF$182,$E1255))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E1255)-INDEX('RAB input'!BG$79:BG$128,$E1255)-INDEX('RAB input'!BG$133:BG$182,$E1255))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E1255)-INDEX('RAB input'!BH$79:BH$128,$E1255)-INDEX('RAB input'!BH$133:BH$182,$E1255))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E1255)-INDEX('RAB input'!BI$79:BI$128,$E1255)-INDEX('RAB input'!BI$133:BI$182,$E1255))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E1255)-INDEX('RAB input'!BJ$79:BJ$128,$E1255)-INDEX('RAB input'!BJ$133:BJ$182,$E1255))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E1255)-INDEX('RAB input'!BK$79:BK$128,$E1255)-INDEX('RAB input'!BK$133:BK$182,$E1255))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E1255)-INDEX('RAB input'!BL$79:BL$128,$E1255)-INDEX('RAB input'!BL$133:BL$182,$E1255))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E1255)-INDEX('RAB input'!BM$79:BM$128,$E1255)-INDEX('RAB input'!BM$133:BM$182,$E1255))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E1255)-INDEX('RAB input'!BN$79:BN$128,$E1255)-INDEX('RAB input'!BN$133:BN$182,$E1255))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E1255)-INDEX('RAB input'!BO$79:BO$128,$E1255)-INDEX('RAB input'!BO$133:BO$182,$E1255))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E1255)-INDEX('RAB input'!BP$79:BP$128,$E1255)-INDEX('RAB input'!BP$133:BP$182,$E1255))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E1255)-INDEX('RAB input'!BQ$79:BQ$128,$E1255)-INDEX('RAB input'!BQ$133:BQ$182,$E1255))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E1255)-INDEX('RAB input'!BR$79:BR$128,$E1255)-INDEX('RAB input'!BR$133:BR$182,$E1255))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E1255)-INDEX('RAB input'!BS$79:BS$128,$E1255)-INDEX('RAB input'!BS$133:BS$182,$E1255))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E1255)-INDEX('RAB input'!BT$79:BT$128,$E1255)-INDEX('RAB input'!BT$133:BT$182,$E1255))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E1255)-INDEX('RAB input'!BU$79:BU$128,$E1255)-INDEX('RAB input'!BU$133:BU$182,$E1255))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1267)","v":"Depreciation of asset adjustments - RAB 2011-12"},null,null,null,{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(J$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:I1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(K$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:J1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(L$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:K1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(M$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:L1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(N$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:M1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(O$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:N1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(P$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:O1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:P1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(R$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:Q1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(S$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:R1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(T$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:S1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(U$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:T1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(V$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:U1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(W$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:V1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(X$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:W1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:X1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:Y1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:Z1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AA1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AB1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AC1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AD1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AE1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AF1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AG1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AH1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AI1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AJ1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AK1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AL1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AM1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AN1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AO1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AP1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AQ1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AR1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AS1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AT1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AU1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AV1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AW1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AX1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AY1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:AZ1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BA1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BB1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BC1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BD1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BE1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BF1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BG1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BH1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BI1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BJ1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BK1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BL1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BM1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BN1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BO1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BP1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BQ1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BR1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BS1289)))","v":0},{"$f":"IF(OR(OFFSET($G1262, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=0, OFFSET($G1263, -$E1266, $E1267)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1263, -$E1266, $E1267)+$E1267, IFERROR(OFFSET($G1262, -$E1266, $E1267)/OFFSET($G1263, -$E1266, $E1267), 0), OFFSET($G1262, -$E1266, $E1267)-SUM($G1289:BT1289)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1279)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(V$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:U1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(W$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:V1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(X$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:W1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:X1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:Y1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:Z1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AA1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AB1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AC1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AD1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AE1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AF1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AG1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AH1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AI1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AJ1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AK1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AL1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AM1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AN1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AO1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AP1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AQ1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AR1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AS1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AT1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AU1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AV1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AW1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AX1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AY1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:AZ1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BA1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BB1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BC1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BD1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BE1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BF1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BG1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BH1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BI1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BJ1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BK1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BL1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BM1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BN1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BO1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BP1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BQ1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BR1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BS1301)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1301:BT1301)))","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1324)","v":"Depreciation of asset adjustments - RAB 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(O$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:N1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(P$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:O1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:P1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(R$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:Q1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(S$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:R1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(T$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:S1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(U$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:T1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(V$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:U1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(W$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:V1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(X$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:W1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:X1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:Y1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:Z1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AA1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AB1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AC1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AD1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AE1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AF1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AG1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AH1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AI1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AJ1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AK1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AL1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AM1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AN1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AO1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AP1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AQ1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AR1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AS1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AT1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AU1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AV1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AW1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AX1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AY1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:AZ1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BA1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BB1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BC1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BD1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BE1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BF1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BG1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BH1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BI1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BJ1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BK1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BL1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BM1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BN1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BO1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BP1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BQ1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BR1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BS1346)))","v":0},{"$f":"IF(OR(OFFSET($G1319, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=0, OFFSET($G1320, -$E1323, $E1324)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1320, -$E1323, $E1324)+$E1324, IFERROR(OFFSET($G1319, -$E1323, $E1324)/OFFSET($G1320, -$E1323, $E1324), 0), OFFSET($G1319, -$E1323, $E1324)-SUM($G1346:BT1346)))","v":0}]
[null,null,null,null,{"$f":"E1307+1","v":27},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E1359)/'RAB input'!G$15","v":0},{"$f":"(INDEX('RAB input'!H$25:H$74,$E1359)-INDEX('RAB input'!H$79:H$128,$E1359)-INDEX('RAB input'!H$133:H$182,$E1359))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$25:I$74,$E1359)-INDEX('RAB input'!I$79:I$128,$E1359)-INDEX('RAB input'!I$133:I$182,$E1359))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E1359)-INDEX('RAB input'!J$79:J$128,$E1359)-INDEX('RAB input'!J$133:J$182,$E1359))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E1359)-INDEX('RAB input'!K$79:K$128,$E1359)-INDEX('RAB input'!K$133:K$182,$E1359))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E1359)-INDEX('RAB input'!L$79:L$128,$E1359)-INDEX('RAB input'!L$133:L$182,$E1359))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E1359)-INDEX('RAB input'!M$79:M$128,$E1359)-INDEX('RAB input'!M$133:M$182,$E1359))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E1359)-INDEX('RAB input'!N$79:N$128,$E1359)-INDEX('RAB input'!N$133:N$182,$E1359))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E1359)-INDEX('RAB input'!O$79:O$128,$E1359)-INDEX('RAB input'!O$133:O$182,$E1359))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E1359)-INDEX('RAB input'!P$79:P$128,$E1359)-INDEX('RAB input'!P$133:P$182,$E1359))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E1359)-INDEX('RAB input'!Q$79:Q$128,$E1359)-INDEX('RAB input'!Q$133:Q$182,$E1359))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0.64809960850149162},{"$f":"(INDEX('RAB input'!R$25:R$74,$E1359)-INDEX('RAB input'!R$79:R$128,$E1359)-INDEX('RAB input'!R$133:R$182,$E1359))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E1359)-INDEX('RAB input'!S$79:S$128,$E1359)-INDEX('RAB input'!S$133:S$182,$E1359))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E1359)-INDEX('RAB input'!T$79:T$128,$E1359)-INDEX('RAB input'!T$133:T$182,$E1359))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E1359)-INDEX('RAB input'!U$79:U$128,$E1359)-INDEX('RAB input'!U$133:U$182,$E1359))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E1359)-INDEX('RAB input'!V$79:V$128,$E1359)-INDEX('RAB input'!V$133:V$182,$E1359))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E1359)-INDEX('RAB input'!W$79:W$128,$E1359)-INDEX('RAB input'!W$133:W$182,$E1359))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E1359)-INDEX('RAB input'!X$79:X$128,$E1359)-INDEX('RAB input'!X$133:X$182,$E1359))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E1359)-INDEX('RAB input'!Y$79:Y$128,$E1359)-INDEX('RAB input'!Y$133:Y$182,$E1359))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E1359)-INDEX('RAB input'!Z$79:Z$128,$E1359)-INDEX('RAB input'!Z$133:Z$182,$E1359))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E1359)-INDEX('RAB input'!AA$79:AA$128,$E1359)-INDEX('RAB input'!AA$133:AA$182,$E1359))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E1359)-INDEX('RAB input'!AB$79:AB$128,$E1359)-INDEX('RAB input'!AB$133:AB$182,$E1359))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E1359)-INDEX('RAB input'!AC$79:AC$128,$E1359)-INDEX('RAB input'!AC$133:AC$182,$E1359))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E1359)-INDEX('RAB input'!AD$79:AD$128,$E1359)-INDEX('RAB input'!AD$133:AD$182,$E1359))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E1359)-INDEX('RAB input'!AE$79:AE$128,$E1359)-INDEX('RAB input'!AE$133:AE$182,$E1359))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E1359)-INDEX('RAB input'!AF$79:AF$128,$E1359)-INDEX('RAB input'!AF$133:AF$182,$E1359))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E1359)-INDEX('RAB input'!AG$79:AG$128,$E1359)-INDEX('RAB input'!AG$133:AG$182,$E1359))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E1359)-INDEX('RAB input'!AH$79:AH$128,$E1359)-INDEX('RAB input'!AH$133:AH$182,$E1359))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E1359)-INDEX('RAB input'!AI$79:AI$128,$E1359)-INDEX('RAB input'!AI$133:AI$182,$E1359))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E1359)-INDEX('RAB input'!AJ$79:AJ$128,$E1359)-INDEX('RAB input'!AJ$133:AJ$182,$E1359))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E1359)-INDEX('RAB input'!AK$79:AK$128,$E1359)-INDEX('RAB input'!AK$133:AK$182,$E1359))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E1359)-INDEX('RAB input'!AL$79:AL$128,$E1359)-INDEX('RAB input'!AL$133:AL$182,$E1359))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E1359)-INDEX('RAB input'!AM$79:AM$128,$E1359)-INDEX('RAB input'!AM$133:AM$182,$E1359))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E1359)-INDEX('RAB input'!AN$79:AN$128,$E1359)-INDEX('RAB input'!AN$133:AN$182,$E1359))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E1359)-INDEX('RAB input'!AO$79:AO$128,$E1359)-INDEX('RAB input'!AO$133:AO$182,$E1359))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E1359)-INDEX('RAB input'!AP$79:AP$128,$E1359)-INDEX('RAB input'!AP$133:AP$182,$E1359))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E1359)-INDEX('RAB input'!AQ$79:AQ$128,$E1359)-INDEX('RAB input'!AQ$133:AQ$182,$E1359))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E1359)-INDEX('RAB input'!AR$79:AR$128,$E1359)-INDEX('RAB input'!AR$133:AR$182,$E1359))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E1359)-INDEX('RAB input'!AS$79:AS$128,$E1359)-INDEX('RAB input'!AS$133:AS$182,$E1359))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E1359)-INDEX('RAB input'!AT$79:AT$128,$E1359)-INDEX('RAB input'!AT$133:AT$182,$E1359))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E1359)-INDEX('RAB input'!AU$79:AU$128,$E1359)-INDEX('RAB input'!AU$133:AU$182,$E1359))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E1359)-INDEX('RAB input'!AV$79:AV$128,$E1359)-INDEX('RAB input'!AV$133:AV$182,$E1359))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E1359)-INDEX('RAB input'!AW$79:AW$128,$E1359)-INDEX('RAB input'!AW$133:AW$182,$E1359))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E1359)-INDEX('RAB input'!AX$79:AX$128,$E1359)-INDEX('RAB input'!AX$133:AX$182,$E1359))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E1359)-INDEX('RAB input'!AY$79:AY$128,$E1359)-INDEX('RAB input'!AY$133:AY$182,$E1359))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E1359)-INDEX('RAB input'!AZ$79:AZ$128,$E1359)-INDEX('RAB input'!AZ$133:AZ$182,$E1359))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E1359)-INDEX('RAB input'!BA$79:BA$128,$E1359)-INDEX('RAB input'!BA$133:BA$182,$E1359))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E1359)-INDEX('RAB input'!BB$79:BB$128,$E1359)-INDEX('RAB input'!BB$133:BB$182,$E1359))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E1359)-INDEX('RAB input'!BC$79:BC$128,$E1359)-INDEX('RAB input'!BC$133:BC$182,$E1359))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E1359)-INDEX('RAB input'!BD$79:BD$128,$E1359)-INDEX('RAB input'!BD$133:BD$182,$E1359))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E1359)-INDEX('RAB input'!BE$79:BE$128,$E1359)-INDEX('RAB input'!BE$133:BE$182,$E1359))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E1359)-INDEX('RAB input'!BF$79:BF$128,$E1359)-INDEX('RAB input'!BF$133:BF$182,$E1359))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E1359)-INDEX('RAB input'!BG$79:BG$128,$E1359)-INDEX('RAB input'!BG$133:BG$182,$E1359))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E1359)-INDEX('RAB input'!BH$79:BH$128,$E1359)-INDEX('RAB input'!BH$133:BH$182,$E1359))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E1359)-INDEX('RAB input'!BI$79:BI$128,$E1359)-INDEX('RAB input'!BI$133:BI$182,$E1359))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E1359)-INDEX('RAB input'!BJ$79:BJ$128,$E1359)-INDEX('RAB input'!BJ$133:BJ$182,$E1359))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E1359)-INDEX('RAB input'!BK$79:BK$128,$E1359)-INDEX('RAB input'!BK$133:BK$182,$E1359))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E1359)-INDEX('RAB input'!BL$79:BL$128,$E1359)-INDEX('RAB input'!BL$133:BL$182,$E1359))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E1359)-INDEX('RAB input'!BM$79:BM$128,$E1359)-INDEX('RAB input'!BM$133:BM$182,$E1359))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E1359)-INDEX('RAB input'!BN$79:BN$128,$E1359)-INDEX('RAB input'!BN$133:BN$182,$E1359))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E1359)-INDEX('RAB input'!BO$79:BO$128,$E1359)-INDEX('RAB input'!BO$133:BO$182,$E1359))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E1359)-INDEX('RAB input'!BP$79:BP$128,$E1359)-INDEX('RAB input'!BP$133:BP$182,$E1359))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E1359)-INDEX('RAB input'!BQ$79:BQ$128,$E1359)-INDEX('RAB input'!BQ$133:BQ$182,$E1359))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E1359)-INDEX('RAB input'!BR$79:BR$128,$E1359)-INDEX('RAB input'!BR$133:BR$182,$E1359))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E1359)-INDEX('RAB input'!BS$79:BS$128,$E1359)-INDEX('RAB input'!BS$133:BS$182,$E1359))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E1359)-INDEX('RAB input'!BT$79:BT$128,$E1359)-INDEX('RAB input'!BT$133:BT$182,$E1359))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E1359)-INDEX('RAB input'!BU$79:BU$128,$E1359)-INDEX('RAB input'!BU$133:BU$182,$E1359))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1359, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"IT 2020 - depreciation"},null,{"$f":"SUM(H1369:H1407)","v":0},0,0,0,0,0,0,0,0,0,0.12961992170029832,0.12961992170029832,0.12961992170029832,0.12961992170029832,0.12961992170029835,2.5518570953321006E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1369:AN1407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1369:BT1407)","v":0},{"$f":"SUM(BU1369:BU1407)","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1429)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>P$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:O1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>Q$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:P1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>R$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:Q1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>S$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:R1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>T$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:S1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>U$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:T1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>V$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:U1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>W$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:V1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>X$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:W1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>Y$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:X1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>Z$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:Y1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AA$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:Z1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AB$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AA1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AC$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AB1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AD$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AC1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AE$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AD1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AF$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AE1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AG$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AF1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AH$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AG1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AI$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AH1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AJ$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AI1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AK$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AJ1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AL$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AK1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AM$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AL1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AN$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AM1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AO$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AN1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AP$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AO1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AQ$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AP1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AR$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AQ1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AS$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AR1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AT$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AS1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AU$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AT1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AV$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AU1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AW$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AV1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AX$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AW1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AY$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AX1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>AZ$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AY1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BA$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:AZ1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BB$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BA1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BC$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BB1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BD$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BC1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BE$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BD1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BF$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BE1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BG$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BF1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BH$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BG1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BI$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BH1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BJ$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BI1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BK$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BJ1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BL$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BK1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BM$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BL1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BN$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BM1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BO$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BN1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BP$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BO1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BQ$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BP1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BR$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BQ1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BS$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BR1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BT$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BS1429))))","v":0},{"$f":"IF(OFFSET($G1420, -$E1429, $E1429)=\"n/a\",0,IF(OFFSET($G1420,-$E1429,$E1429)+$E1429>BU$5,IFERROR((OFFSET($G1419,-$E1429,$E1429)/(OFFSET($G1420,-$E1429,$E1429))),0),(OFFSET($G1419,-$E1429,$E1429)-SUM($G1429:BT1429))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1434)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(U$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:T1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(V$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:U1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(W$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:V1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(X$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:W1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:X1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:Y1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:Z1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AA1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AB1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AC1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AD1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AE1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AF1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AG1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AH1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AI1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AJ1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AK1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AL1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AM1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AN1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AO1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AP1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AQ1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AR1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AS1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AT1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AU1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AV1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AW1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AX1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AY1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:AZ1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BA1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BB1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BC1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BD1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BE1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BF1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BG1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BH1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BI1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BJ1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BK1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BL1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BM1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BN1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BO1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BP1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BQ1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BR1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BS1456)))","v":0},{"$f":"IF(OR(OFFSET($G1429, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=0, OFFSET($G1430, -$E1433, $E1434)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1430, -$E1433, $E1434)+$E1434, IFERROR(OFFSET($G1429, -$E1433, $E1434)/OFFSET($G1430, -$E1433, $E1434), 0), OFFSET($G1429, -$E1433, $E1434)-SUM($G1456:BT1456)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1436)","v":"Depreciation of asset adjustments - RAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(W$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:V1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(X$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:W1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:X1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:Y1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:Z1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AA1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AB1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AC1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AD1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AE1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AF1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AG1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AH1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AI1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AJ1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AK1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AL1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AM1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AN1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AO1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AP1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AQ1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AR1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AS1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AT1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AU1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AV1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AW1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AX1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AY1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:AZ1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BA1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BB1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BC1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BD1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BE1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BF1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BG1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BH1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BI1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BJ1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BK1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BL1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BM1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BN1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BO1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BP1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BQ1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BR1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BS1458)))","v":0},{"$f":"IF(OR(OFFSET($G1431, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=0, OFFSET($G1432, -$E1435, $E1436)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1432, -$E1435, $E1436)+$E1436, IFERROR(OFFSET($G1431, -$E1435, $E1436)/OFFSET($G1432, -$E1435, $E1436), 0), OFFSET($G1431, -$E1435, $E1436)-SUM($G1458:BT1458)))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1482)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>Q$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:P1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>R$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:Q1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>S$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:R1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>T$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:S1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>U$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:T1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>V$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:U1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>W$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:V1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>X$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:W1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>Y$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:X1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>Z$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:Y1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AA$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:Z1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AB$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AA1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AC$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AB1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AD$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AC1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AE$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AD1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AF$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AE1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AG$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AF1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AH$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AG1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AI$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AH1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AJ$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AI1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AK$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AJ1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AL$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AK1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AM$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AL1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AN$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AM1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AO$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AN1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AP$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AO1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AQ$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AP1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AR$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AQ1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AS$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AR1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AT$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AS1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AU$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AT1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AV$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AU1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AW$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AV1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AX$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AW1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AY$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AX1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>AZ$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AY1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BA$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:AZ1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BB$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BA1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BC$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BB1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BD$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BC1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BE$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BD1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BF$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BE1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BG$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BF1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BH$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BG1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BI$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BH1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BJ$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BI1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BK$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BJ1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BL$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BK1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BM$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BL1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BN$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BM1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BO$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BN1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BP$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BO1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BQ$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BP1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BR$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BQ1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BS$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BR1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BT$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BS1482))))","v":0},{"$f":"IF(OFFSET($G1473, -$E1482, $E1482)=\"n/a\",0,IF(OFFSET($G1473,-$E1482,$E1482)+$E1482>BU$5,IFERROR((OFFSET($G1472,-$E1482,$E1482)/(OFFSET($G1473,-$E1482,$E1482))),0),(OFFSET($G1472,-$E1482,$E1482)-SUM($G1482:BT1482))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1481)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(P$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:O1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:P1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(R$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:Q1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(S$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:R1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(T$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:S1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(U$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:T1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(V$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:U1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(W$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:V1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(X$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:W1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:X1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:Y1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:Z1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AA1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AB1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AC1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AD1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AE1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AF1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AG1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AH1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AI1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AJ1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AK1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AL1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AM1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AN1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AO1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AP1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AQ1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AR1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AS1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AT1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AU1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AV1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AW1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AX1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AY1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:AZ1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BA1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BB1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BC1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BD1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BE1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BF1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BG1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BH1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BI1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BJ1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BK1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BL1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BM1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BN1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BO1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BP1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BQ1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BR1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BS1503)))","v":0},{"$f":"IF(OR(OFFSET($G1476, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=0, OFFSET($G1477, -$E1480, $E1481)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1477, -$E1480, $E1481)+$E1481, IFERROR(OFFSET($G1476, -$E1480, $E1481)/OFFSET($G1477, -$E1480, $E1481), 0), OFFSET($G1476, -$E1480, $E1481)-SUM($G1503:BT1503)))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E1567)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E1567)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E1567)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E1567)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E1567)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E1567)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E1567)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E1567)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E1567)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E1567)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E1567)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E1567)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E1567)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E1567)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E1567)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E1567)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E1567)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E1567)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E1567)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E1567)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E1567)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E1567)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E1567)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E1567)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E1567)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E1567)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E1567)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E1567)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E1567)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E1567)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E1567)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E1567)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E1567)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E1567)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E1567)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E1567)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E1567)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E1567)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E1567)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E1567)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E1567)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E1567)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E1567)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E1567)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E1567)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E1567)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E1567)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E1567)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E1567)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E1567)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E1567)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E1567)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E1567)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E1567)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E1567)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E1567)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E1567)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E1567)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E1567)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E1567)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E1567)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E1567)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E1567)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E1567)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E1567)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E1567)/'RAB input'!BU$15","v":0}]
[null,null,null,null,15,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1592)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>W$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:V1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>X$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:W1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>Y$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:X1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>Z$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:Y1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AA$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:Z1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AB$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AA1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AC$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AB1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AD$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AC1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AE$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AD1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AF$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AE1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AG$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AF1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AH$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AG1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AI$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AH1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AJ$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AI1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AK$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AJ1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AL$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AK1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AM$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AL1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AN$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AM1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AO$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AN1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AP$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AO1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AQ$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AP1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AR$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AQ1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AS$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AR1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AT$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AS1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AU$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AT1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AV$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AU1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AW$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AV1592))))","v":0.12937600685671574},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AX$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AW1592))))","v":0.12937600685671446},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AY$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AX1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>AZ$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AY1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BA$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:AZ1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BB$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BA1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BC$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BB1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BD$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BC1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BE$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BD1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BF$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BE1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BG$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BF1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BH$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BG1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BI$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BH1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BJ$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BI1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BK$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BJ1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BL$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BK1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BM$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BL1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BN$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BM1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BO$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BN1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BP$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BO1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BQ$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BP1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BR$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BQ1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BS$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BR1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BT$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BS1592))))","v":0},{"$f":"IF(OFFSET($G1583, -$E1592, $E1592)=\"n/a\",0,IF(OFFSET($G1583,-$E1592,$E1592)+$E1592>BU$5,IFERROR((OFFSET($G1582,-$E1592,$E1592)/(OFFSET($G1583,-$E1592,$E1592))),0),(OFFSET($G1582,-$E1592,$E1592)-SUM($G1592:BT1592))))","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E1619","v":"Asset class 32"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1619, 'RAB input'!$D$25:$D$74, 0))","v":"IT Capex 2021-2025"}]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1643)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>V$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:U1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>W$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:V1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>X$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:W1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>Y$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:X1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>Z$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:Y1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AA$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:Z1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AB$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AA1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AC$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AB1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AD$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AC1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AE$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AD1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AF$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AE1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AG$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AF1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AH$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AG1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AI$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AH1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AJ$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AI1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AK$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AJ1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AL$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AK1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AM$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AL1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AN$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AM1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AO$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AN1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AP$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AO1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AQ$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AP1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AR$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AQ1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AS$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AR1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AT$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AS1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AU$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AT1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AV$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AU1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AW$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AV1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AX$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AW1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AY$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AX1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>AZ$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AY1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BA$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:AZ1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BB$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BA1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BC$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BB1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BD$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BC1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BE$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BD1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BF$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BE1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BG$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BF1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BH$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BG1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BI$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BH1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BJ$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BI1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BK$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BJ1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BL$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BK1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BM$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BL1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BN$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BM1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BO$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BN1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BP$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BO1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BQ$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BP1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BR$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BQ1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BS$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BR1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BT$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BS1643))))","v":0},{"$f":"IF(OFFSET($G1634, -$E1643, $E1643)=\"n/a\",0,IF(OFFSET($G1634,-$E1643,$E1643)+$E1643>BU$5,IFERROR((OFFSET($G1633,-$E1643,$E1643)/(OFFSET($G1634,-$E1643,$E1643))),0),(OFFSET($G1633,-$E1643,$E1643)-SUM($G1643:BT1643))))","v":0}]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1619, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"IT Capex 2021-2025 - depreciation"},null,{"$f":"SUM(H1629:H1667)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1629:AN1667)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1629:BT1667)","v":0},{"$f":"SUM(BU1629:BU1667)","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1683)","v":"Depreciation of net capex 2011-12"},null,null,null,{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>J$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:I1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>K$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:J1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>L$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:K1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>M$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:L1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>N$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:M1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>O$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:N1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>P$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:O1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>Q$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:P1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>R$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:Q1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>S$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:R1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>T$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:S1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>U$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:T1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>V$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:U1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>W$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:V1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>X$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:W1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>Y$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:X1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>Z$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:Y1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AA$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:Z1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AB$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AA1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AC$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AB1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AD$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AC1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AE$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AD1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AF$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AE1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AG$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AF1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AH$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AG1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AI$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AH1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AJ$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AI1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AK$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AJ1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AL$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AK1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AM$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AL1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AN$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AM1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AO$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AN1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AP$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AO1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AQ$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AP1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AR$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AQ1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AS$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AR1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AT$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AS1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AU$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AT1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AV$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AU1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AW$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AV1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AX$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AW1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AY$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AX1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>AZ$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AY1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BA$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:AZ1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BB$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BA1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BC$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BB1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BD$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BC1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BE$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BD1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BF$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BE1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BG$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BF1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BH$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BG1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BI$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BH1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BJ$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BI1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BK$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BJ1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BL$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BK1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BM$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BL1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BN$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BM1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BO$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BN1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BP$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BO1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BQ$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BP1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BR$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BQ1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BS$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BR1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BT$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BS1683))))","v":0},{"$f":"IF(OFFSET($G1674, -$E1683, $E1683)=\"n/a\",0,IF(OFFSET($G1674,-$E1683,$E1683)+$E1683>BU$5,IFERROR((OFFSET($G1673,-$E1683,$E1683)/(OFFSET($G1674,-$E1683,$E1683))),0),(OFFSET($G1673,-$E1683,$E1683)-SUM($G1683:BT1683))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1693)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>T$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:S1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>U$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:T1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>V$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:U1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>W$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:V1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>X$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:W1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>Y$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:X1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>Z$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:Y1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AA$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:Z1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AB$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AA1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AC$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AB1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AD$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AC1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AE$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AD1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AF$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AE1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AG$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AF1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AH$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AG1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AI$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AH1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AJ$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AI1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AK$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AJ1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AL$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AK1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AM$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AL1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AN$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AM1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AO$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AN1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AP$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AO1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AQ$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AP1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AR$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AQ1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AS$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AR1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AT$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AS1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AU$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AT1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AV$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AU1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AW$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AV1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AX$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AW1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AY$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AX1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AZ$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AY1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BA$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:AZ1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BB$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BA1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BC$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BB1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BD$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BC1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BE$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BD1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BF$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BE1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BG$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BF1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BH$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BG1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BI$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BH1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BJ$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BI1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BK$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BJ1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BL$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BK1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BM$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BL1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BN$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BM1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BO$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BN1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BP$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BO1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BQ$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BP1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BR$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BQ1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BS$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BR1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BT$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BS1693))))","v":0},{"$f":"IF(OFFSET($G1684, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BU$5,IFERROR((OFFSET($G1683,-$E1693,$E1693)/(OFFSET($G1684,-$E1693,$E1693))),0),(OFFSET($G1683,-$E1693,$E1693)-SUM($G1693:BT1693))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E1723","v":"Asset class 34"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1723, 'RAB input'!$D$25:$D$74, 0))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1738)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>M$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:L1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>N$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:M1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>O$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:N1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>P$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:O1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>Q$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:P1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>R$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:Q1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>S$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:R1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>T$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:S1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>U$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:T1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>V$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:U1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>W$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:V1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>X$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:W1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>Y$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:X1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>Z$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:Y1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AA$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:Z1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AB$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AA1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AC$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AB1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AD$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AC1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AE$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AD1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AF$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AE1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AG$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AF1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AH$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AG1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AI$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AH1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AJ$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AI1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AK$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AJ1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AL$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AK1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AM$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AL1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AN$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AM1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AO$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AN1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AP$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AO1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AQ$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AP1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AR$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AQ1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AS$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AR1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AT$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AS1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AU$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AT1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AV$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AU1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AW$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AV1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AX$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AW1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AY$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AX1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AZ$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AY1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BA$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:AZ1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BB$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BA1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BC$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BB1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BD$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BC1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BE$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BD1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BF$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BE1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BG$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BF1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BH$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BG1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BI$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BH1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BJ$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BI1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BK$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BJ1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BL$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BK1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BM$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BL1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BN$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BM1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BO$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BN1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BP$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BO1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BQ$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BP1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BR$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BQ1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BS$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BR1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BT$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BS1738))))","v":0},{"$f":"IF(OFFSET($G1729, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BU$5,IFERROR((OFFSET($G1728,-$E1738,$E1738)/(OFFSET($G1729,-$E1738,$E1738))),0),(OFFSET($G1728,-$E1738,$E1738)-SUM($G1738:BT1738))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1741)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(P$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:O1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:P1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(R$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:Q1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(S$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:R1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(T$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:S1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(U$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:T1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(V$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:U1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(W$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:V1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(X$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:W1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:X1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:Y1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:Z1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AA1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AB1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AC1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AD1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AE1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AF1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AG1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AH1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AI1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AJ1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AK1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AL1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AM1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AN1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AO1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AP1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AQ1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AR1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AS1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AT1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AU1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AV1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AW1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AX1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AY1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:AZ1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BA1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BB1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BC1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BD1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BE1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BF1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BG1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BH1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BI1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BJ1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BK1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BL1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BM1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BN1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BO1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BP1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BQ1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BR1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BS1763)))","v":0},{"$f":"IF(OR(OFFSET($G1736, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=0, OFFSET($G1737, -$E1740, $E1741)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1737, -$E1740, $E1741)+$E1741, IFERROR(OFFSET($G1736, -$E1740, $E1741)/OFFSET($G1737, -$E1740, $E1741), 0), OFFSET($G1736, -$E1740, $E1741)-SUM($G1763:BT1763)))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E1775","v":"Asset class 35"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1775, 'RAB input'!$D$25:$D$74, 0))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1786)","v":"Depreciation of asset adjustments - RAB 2010-11"},null,null,{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(I$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:H1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(J$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:I1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(K$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:J1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(L$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:K1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(M$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:L1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(N$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:M1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(O$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:N1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(P$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:O1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:P1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(R$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:Q1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(S$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:R1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(T$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:S1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(U$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:T1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(V$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:U1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(W$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:V1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(X$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:W1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:X1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:Y1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:Z1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AA1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AB1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AC1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AD1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AE1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AF1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AG1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AH1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AI1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AJ1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AK1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AL1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AM1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AN1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AO1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AP1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AQ1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AR1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AS1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AT1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AU1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AV1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AW1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AX1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AY1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:AZ1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BA1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BB1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BC1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BD1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BE1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BF1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BG1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BH1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BI1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BJ1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BK1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BL1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BM1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BN1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BO1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BP1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BQ1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BR1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BS1808)))","v":0},{"$f":"IF(OR(OFFSET($G1781, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=0, OFFSET($G1782, -$E1785, $E1786)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1782, -$E1785, $E1786)+$E1786, IFERROR(OFFSET($G1781, -$E1785, $E1786)/OFFSET($G1782, -$E1785, $E1786), 0), OFFSET($G1781, -$E1785, $E1786)-SUM($G1808:BT1808)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1791)","v":"Depreciation of asset adjustments - RAB 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(N$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:M1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(O$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:N1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(P$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:O1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:P1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(R$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:Q1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(S$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:R1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(T$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:S1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(U$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:T1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(V$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:U1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(W$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:V1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(X$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:W1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:X1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:Y1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:Z1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AA1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AB1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AC1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AD1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AE1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AF1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AG1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AH1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AI1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AJ1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AK1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AL1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AM1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AN1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AO1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AP1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AQ1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AR1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AS1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AT1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AU1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AV1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AW1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AX1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AY1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:AZ1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BA1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BB1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BC1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BD1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BE1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BF1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BG1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BH1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BI1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BJ1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BK1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BL1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BM1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BN1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BO1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BP1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BQ1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BR1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BS1813)))","v":0},{"$f":"IF(OR(OFFSET($G1786, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=0, OFFSET($G1787, -$E1790, $E1791)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1787, -$E1790, $E1791)+$E1791, IFERROR(OFFSET($G1786, -$E1790, $E1791)/OFFSET($G1787, -$E1790, $E1791), 0), OFFSET($G1786, -$E1790, $E1791)-SUM($G1813:BT1813)))","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E1827)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E1827)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E1827)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E1827)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E1827)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E1827)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E1827)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E1827)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E1827)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E1827)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E1827)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E1827)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E1827)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E1827)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E1827)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E1827)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E1827)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E1827)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E1827)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E1827)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E1827)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E1827)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E1827)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E1827)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E1827)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E1827)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E1827)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E1827)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E1827)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E1827)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E1827)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E1827)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E1827)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E1827)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E1827)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E1827)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E1827)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E1827)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E1827)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E1827)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E1827)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E1827)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E1827)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E1827)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E1827)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E1827)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E1827)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E1827)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E1827)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E1827)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E1827)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E1827)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E1827)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E1827)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E1827)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E1827)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E1827)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E1827)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E1827)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E1827)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E1827)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E1827)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E1827)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E1827)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E1827)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E1827)/'RAB input'!BU$15","v":0}]
[]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G1881<>0, IF(G1880<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E1879)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H1881<>0, IF(H1880<>\"n/a\", H1880-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I1881<>0, IF(I1880<>\"n/a\", I1880-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J1881<>0, IF(J1880<>\"n/a\", J1880-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K1881<>0, IF(K1880<>\"n/a\", K1880-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L1881<>0, IF(L1880<>\"n/a\", L1880-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M1881<>0, IF(M1880<>\"n/a\", M1880-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N1881<>0, IF(N1880<>\"n/a\", N1880-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O1881<>0, IF(O1880<>\"n/a\", O1880-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P1881<>0, IF(P1880<>\"n/a\", P1880-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q1881<>0, IF(Q1880<>\"n/a\", Q1880-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R1881<>0, IF(R1880<>\"n/a\", R1880-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S1881<>0, IF(S1880<>\"n/a\", S1880-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T1881<>0, IF(T1880<>\"n/a\", T1880-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U1881<>0, IF(U1880<>\"n/a\", U1880-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V1881<>0, IF(V1880<>\"n/a\", V1880-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W1881<>0, IF(W1880<>\"n/a\", W1880-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X1881<>0, IF(X1880<>\"n/a\", X1880-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y1881<>0, IF(Y1880<>\"n/a\", Y1880-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z1881<>0, IF(Z1880<>\"n/a\", Z1880-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA1881<>0, IF(AA1880<>\"n/a\", AA1880-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB1881<>0, IF(AB1880<>\"n/a\", AB1880-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC1881<>0, IF(AC1880<>\"n/a\", AC1880-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD1881<>0, IF(AD1880<>\"n/a\", AD1880-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE1881<>0, IF(AE1880<>\"n/a\", AE1880-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF1881<>0, IF(AF1880<>\"n/a\", AF1880-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG1881<>0, IF(AG1880<>\"n/a\", AG1880-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH1881<>0, IF(AH1880<>\"n/a\", AH1880-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI1881<>0, IF(AI1880<>\"n/a\", AI1880-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ1881<>0, IF(AJ1880<>\"n/a\", AJ1880-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK1881<>0, IF(AK1880<>\"n/a\", AK1880-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL1881<>0, IF(AL1880<>\"n/a\", AL1880-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM1881<>0, IF(AM1880<>\"n/a\", AM1880-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN1881<>0, IF(AN1880<>\"n/a\", AN1880-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO1881<>0, IF(AO1880<>\"n/a\", AO1880-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP1881<>0, IF(AP1880<>\"n/a\", AP1880-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ1881<>0, IF(AQ1880<>\"n/a\", AQ1880-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR1881<>0, IF(AR1880<>\"n/a\", AR1880-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS1881<>0, IF(AS1880<>\"n/a\", AS1880-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT1881<>0, IF(AT1880<>\"n/a\", AT1880-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU1881<>0, IF(AU1880<>\"n/a\", AU1880-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV1881<>0, IF(AV1880<>\"n/a\", AV1880-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW1881<>0, IF(AW1880<>\"n/a\", AW1880-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX1881<>0, IF(AX1880<>\"n/a\", AX1880-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY1881<>0, IF(AY1880<>\"n/a\", AY1880-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ1881<>0, IF(AZ1880<>\"n/a\", AZ1880-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA1881<>0, IF(BA1880<>\"n/a\", BA1880-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB1881<>0, IF(BB1880<>\"n/a\", BB1880-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC1881<>0, IF(BC1880<>\"n/a\", BC1880-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD1881<>0, IF(BD1880<>\"n/a\", BD1880-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE1881<>0, IF(BE1880<>\"n/a\", BE1880-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF1881<>0, IF(BF1880<>\"n/a\", BF1880-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG1881<>0, IF(BG1880<>\"n/a\", BG1880-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH1881<>0, IF(BH1880<>\"n/a\", BH1880-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI1881<>0, IF(BI1880<>\"n/a\", BI1880-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ1881<>0, IF(BJ1880<>\"n/a\", BJ1880-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK1881<>0, IF(BK1880<>\"n/a\", BK1880-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL1881<>0, IF(BL1880<>\"n/a\", BL1880-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM1881<>0, IF(BM1880<>\"n/a\", BM1880-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN1881<>0, IF(BN1880<>\"n/a\", BN1880-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO1881<>0, IF(BO1880<>\"n/a\", BO1880-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP1881<>0, IF(BP1880<>\"n/a\", BP1880-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ1881<>0, IF(BQ1880<>\"n/a\", BQ1880-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR1881<>0, IF(BR1880<>\"n/a\", BR1880-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS1881<>0, IF(BS1880<>\"n/a\", BS1880-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT1881<>0, IF(BT1880<>\"n/a\", BT1880-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU1881<>0, IF(BU1880<>\"n/a\", BU1880-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1903)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>V$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:U1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>W$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:V1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>X$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:W1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>Y$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:X1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>Z$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:Y1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AA$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:Z1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AB$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AA1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AC$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AB1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AD$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AC1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AE$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AD1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AF$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AE1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AG$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AF1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AH$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AG1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AI$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AH1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AJ$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AI1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AK$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AJ1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AL$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AK1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AM$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AL1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AN$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AM1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AO$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AN1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AP$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AO1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AQ$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AP1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AR$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AQ1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AS$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AR1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AT$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AS1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AU$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AT1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AV$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AU1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AW$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AV1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AX$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AW1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AY$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AX1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>AZ$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AY1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BA$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:AZ1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BB$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BA1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BC$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BB1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BD$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BC1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BE$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BD1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BF$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BE1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BG$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BF1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BH$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BG1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BI$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BH1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BJ$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BI1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BK$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BJ1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BL$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BK1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BM$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BL1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BN$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BM1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BO$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BN1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BP$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BO1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BQ$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BP1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BR$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BQ1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BS$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BR1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BT$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BS1903))))","v":0},{"$f":"IF(OFFSET($G1894, -$E1903, $E1903)=\"n/a\",0,IF(OFFSET($G1894,-$E1903,$E1903)+$E1903>BU$5,IFERROR((OFFSET($G1893,-$E1903,$E1903)/(OFFSET($G1894,-$E1903,$E1903))),0),(OFFSET($G1893,-$E1903,$E1903)-SUM($G1903:BT1903))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1901)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(T$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:S1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(U$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:T1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(V$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:U1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(W$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:V1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(X$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:W1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:X1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:Y1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:Z1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AA1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AB1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AC1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AD1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AE1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AF1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AG1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AH1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AI1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AJ1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AK1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AL1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AM1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AN1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AO1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AP1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AQ1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AR1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AS1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AT1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AU1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AV1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AW1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AX1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AY1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:AZ1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BA1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BB1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BC1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BD1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BE1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BF1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BG1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BH1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BI1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BJ1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BK1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BL1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BM1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BN1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BO1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BP1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BQ1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BR1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BS1923)))","v":0},{"$f":"IF(OR(OFFSET($G1896, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=0, OFFSET($G1897, -$E1900, $E1901)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1897, -$E1900, $E1901)+$E1901, IFERROR(OFFSET($G1896, -$E1900, $E1901)/OFFSET($G1897, -$E1900, $E1901), 0), OFFSET($G1896, -$E1900, $E1901)-SUM($G1923:BT1923)))","v":0}]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1879, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"0 - depreciation"},null,{"$f":"SUM(H1889:H1927)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1889:AN1927)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1889:BT1927)","v":0},{"$f":"SUM(BU1889:BU1927)","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1949)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>P$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:O1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>Q$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:P1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>R$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:Q1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>S$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:R1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>T$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:S1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>U$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:T1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>V$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:U1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>W$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:V1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>X$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:W1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>Y$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:X1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>Z$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:Y1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AA$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:Z1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AB$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AA1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AC$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AB1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AD$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AC1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AE$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AD1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AF$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AE1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AG$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AF1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AH$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AG1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AI$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AH1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AJ$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AI1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AK$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AJ1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AL$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AK1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AM$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AL1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AN$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AM1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AO$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AN1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AP$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AO1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AQ$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AP1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AR$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AQ1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AS$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AR1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AT$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AS1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AU$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AT1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AV$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AU1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AW$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AV1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AX$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AW1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AY$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AX1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AZ$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AY1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BA$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AZ1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BB$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BA1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BC$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BB1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BD$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BC1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BE$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BD1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BF$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BE1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BG$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BF1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BH$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BG1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BI$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BH1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BJ$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BI1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BK$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BJ1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BL$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BK1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BM$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BL1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BN$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BM1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BO$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BN1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BP$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BO1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BQ$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BP1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BR$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BQ1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BS$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BR1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BT$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BS1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BU$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BT1949))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1955)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(V$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:U1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(W$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:V1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(X$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:W1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:X1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:Y1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:Z1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AA1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AB1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AC1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AD1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AE1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AF1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AG1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AH1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AI1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AJ1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AK1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AL1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AM1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AN1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AO1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AP1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AQ1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AR1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AS1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AT1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AU1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AV1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AW1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AX1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AY1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:AZ1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BA1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BB1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BC1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BD1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BE1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BF1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BG1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BH1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BI1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BJ1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BK1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BL1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BM1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BN1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BO1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BP1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BQ1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BR1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BS1977)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1977:BT1977)))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1998)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>M$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:L1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>N$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:M1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>O$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:N1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>P$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:O1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>Q$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:P1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>R$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:Q1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>S$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:R1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>T$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:S1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>U$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:T1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>V$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:U1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>W$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:V1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>X$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:W1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>Y$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:X1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>Z$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:Y1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AA$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:Z1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AB$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AA1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AC$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AB1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AD$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AC1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AE$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AD1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AF$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AE1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AG$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AF1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AH$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AG1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AI$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AH1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AJ$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AI1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AK$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AJ1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AL$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AK1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AM$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AL1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AN$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AM1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AO$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AN1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AP$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AO1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AQ$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AP1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AR$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AQ1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AS$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AR1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AT$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AS1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AU$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AT1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AV$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AU1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AW$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AV1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AX$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AW1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AY$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AX1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>AZ$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AY1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BA$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:AZ1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BB$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BA1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BC$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BB1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BD$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BC1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BE$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BD1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BF$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BE1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BG$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BF1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BH$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BG1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BI$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BH1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BJ$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BI1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BK$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BJ1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BL$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BK1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BM$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BL1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BN$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BM1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BO$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BN1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BP$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BO1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BQ$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BP1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BR$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BQ1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BS$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BR1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BT$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BS1998))))","v":0},{"$f":"IF(OFFSET($G1989, -$E1998, $E1998)=\"n/a\",0,IF(OFFSET($G1989,-$E1998,$E1998)+$E1998>BU$5,IFERROR((OFFSET($G1988,-$E1998,$E1998)/(OFFSET($G1989,-$E1998,$E1998))),0),(OFFSET($G1988,-$E1998,$E1998)-SUM($G1998:BT1998))))","v":0}]
[]
[]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2059)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>V$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:U2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>W$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:V2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>X$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:W2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>Y$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:X2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>Z$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:Y2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AA$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:Z2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AB$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AA2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AC$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AB2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AD$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AC2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AE$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AD2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AF$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AE2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AG$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AF2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AH$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AG2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AI$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AH2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AJ$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AI2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AK$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AJ2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AL$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AK2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AM$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AL2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AN$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AM2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AO$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AN2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AP$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AO2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AQ$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AP2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AR$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AQ2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AS$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AR2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AT$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AS2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AU$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AT2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AV$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AU2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AW$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AV2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AX$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AW2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AY$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AX2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>AZ$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AY2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BA$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:AZ2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BB$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BA2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BC$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BB2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BD$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BC2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BE$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BD2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BF$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BE2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BG$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BF2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BH$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BG2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BI$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BH2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BJ$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BI2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BK$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BJ2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BL$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BK2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BM$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BL2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BN$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BM2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BO$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BN2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BP$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BO2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BQ$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BP2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BR$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BQ2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BS$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BR2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BT$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BS2059))))","v":0},{"$f":"IF(OFFSET($G2050, -$E2059, $E2059)=\"n/a\",0,IF(OFFSET($G2050,-$E2059,$E2059)+$E2059>BU$5,IFERROR((OFFSET($G2049,-$E2059,$E2059)/(OFFSET($G2050,-$E2059,$E2059))),0),(OFFSET($G2049,-$E2059,$E2059)-SUM($G2059:BT2059))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2050)","v":"Depreciation of asset adjustments - RAB 2014-15"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(M$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:L2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(N$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:M2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(O$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:N2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(P$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:O2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:P2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(R$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:Q2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(S$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:R2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(T$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:S2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(U$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:T2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(V$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:U2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(W$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:V2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(X$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:W2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:X2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:Y2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:Z2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AA2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AB2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AC2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AD2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AE2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AF2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AG2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AH2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AI2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AJ2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AK2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AL2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AM2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AN2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AO2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AP2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AQ2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AR2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AS2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AT2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AU2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AV2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AW2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AX2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AY2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:AZ2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BA2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BB2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BC2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BD2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BE2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BF2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BG2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BH2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BI2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BJ2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BK2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BL2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BM2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BN2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BO2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BP2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BQ2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BR2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BS2072)))","v":0},{"$f":"IF(OR(OFFSET($G2045, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=0, OFFSET($G2046, -$E2049, $E2050)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2046, -$E2049, $E2050)+$E2050, IFERROR(OFFSET($G2045, -$E2049, $E2050)/OFFSET($G2046, -$E2049, $E2050), 0), OFFSET($G2045, -$E2049, $E2050)-SUM($G2072:BT2072)))","v":0}]
[]
[null,null,null,null,{"$f":"E2116+5","v":15},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2116)","v":"Depreciation of t-1 and t-2 adjustment 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=W$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:V2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:V2117)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:V2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=X$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:W2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:W2117)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:W2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=Y$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:X2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:X2117)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:X2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=Z$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:Y2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:Y2117)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:Y2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AA$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:Z2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:Z2117)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:Z2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AB$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AA2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AA2117)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AA2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AC$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AB2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AB2117)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AB2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AD$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AC2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AC2117)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AC2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AE$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AD2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AD2117)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AD2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AF$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AE2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AE2117)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AE2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AG$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AF2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AF2117)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AF2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AH$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AG2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AG2117)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AG2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AI$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AH2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AH2117)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AH2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AJ$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AI2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AI2117)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AI2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AK$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AJ2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AJ2117)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AJ2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AL$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AK2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AK2117)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AK2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AM$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AL2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AL2117)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AL2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AN$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AM2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AM2117)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AM2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AO$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AN2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AN2117)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AN2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AP$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AO2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AO2117)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AO2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AQ$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AP2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AP2117)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AP2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AR$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AQ2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AQ2117)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AQ2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AS$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AR2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AR2117)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AR2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AT$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AS2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AS2117)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AS2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AU$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AT2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AT2117)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AT2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AV$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AU2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AU2117)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AU2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AW$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AV2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AV2117)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AV2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AX$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AW2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AW2117)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AW2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AY$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AX2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AX2117)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AX2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=AZ$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AY2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AY2117)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AY2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BA$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:AZ2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AZ2117)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:AZ2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BB$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BA2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BA2117)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BA2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BC$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BB2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BB2117)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BB2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BD$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BC2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BC2117)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BC2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BE$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BD2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BD2117)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BD2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BF$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BE2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BE2117)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BE2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BG$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BF2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BF2117)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BF2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BH$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BG2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BG2117)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BG2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BI$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BH2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BH2117)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BH2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BJ$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BI2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BI2117)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BI2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BK$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BJ2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BJ2117)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BJ2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BL$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BK2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BK2117)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BK2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BM$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BL2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BL2117)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BL2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BN$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BM2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BM2117)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BM2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BO$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BN2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BN2117)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BN2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BP$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BO2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BO2117)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BO2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BQ$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BP2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BP2117)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BP2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BR$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BQ2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BQ2117)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BQ2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BS$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BR2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BR2117)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BR2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BT$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BS2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BS2117)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BS2117)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2116)+$E2099>=BU$5, 0,\nIF(AND(OFFSET($G2091, -$E2099, $E2116)<>0, OFFSET($G2093, -$E2099, $E2116)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)-SUM($G2117:BT2117)),\nIF(AND(OFFSET($G2091, -$E2099, $E2116)=0, OFFSET($G2093, -$E2099, $E2116)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2094, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BT2117)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2116)<OFFSET($G2092, -$E2099, $E2116)+$E2116, IFERROR(OFFSET($G2091, -$E2099, $E2116)/OFFSET($G2092, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)/OFFSET($G2094, -$E2099, $E2116), 0), OFFSET($G2091, -$E2099, $E2116)+OFFSET($G2093, -$E2099, $E2116)-SUM($G2117:BT2117)))))), 0)","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G2141<>0, IF(G2140<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E2139)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H2141<>0, IF(H2140<>\"n/a\", H2140-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I2141<>0, IF(I2140<>\"n/a\", I2140-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J2141<>0, IF(J2140<>\"n/a\", J2140-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K2141<>0, IF(K2140<>\"n/a\", K2140-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L2141<>0, IF(L2140<>\"n/a\", L2140-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M2141<>0, IF(M2140<>\"n/a\", M2140-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N2141<>0, IF(N2140<>\"n/a\", N2140-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O2141<>0, IF(O2140<>\"n/a\", O2140-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P2141<>0, IF(P2140<>\"n/a\", P2140-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q2141<>0, IF(Q2140<>\"n/a\", Q2140-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R2141<>0, IF(R2140<>\"n/a\", R2140-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S2141<>0, IF(S2140<>\"n/a\", S2140-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T2141<>0, IF(T2140<>\"n/a\", T2140-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U2141<>0, IF(U2140<>\"n/a\", U2140-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V2141<>0, IF(V2140<>\"n/a\", V2140-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W2141<>0, IF(W2140<>\"n/a\", W2140-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X2141<>0, IF(X2140<>\"n/a\", X2140-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y2141<>0, IF(Y2140<>\"n/a\", Y2140-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z2141<>0, IF(Z2140<>\"n/a\", Z2140-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA2141<>0, IF(AA2140<>\"n/a\", AA2140-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB2141<>0, IF(AB2140<>\"n/a\", AB2140-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC2141<>0, IF(AC2140<>\"n/a\", AC2140-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD2141<>0, IF(AD2140<>\"n/a\", AD2140-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE2141<>0, IF(AE2140<>\"n/a\", AE2140-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF2141<>0, IF(AF2140<>\"n/a\", AF2140-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG2141<>0, IF(AG2140<>\"n/a\", AG2140-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH2141<>0, IF(AH2140<>\"n/a\", AH2140-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI2141<>0, IF(AI2140<>\"n/a\", AI2140-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ2141<>0, IF(AJ2140<>\"n/a\", AJ2140-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK2141<>0, IF(AK2140<>\"n/a\", AK2140-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL2141<>0, IF(AL2140<>\"n/a\", AL2140-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM2141<>0, IF(AM2140<>\"n/a\", AM2140-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN2141<>0, IF(AN2140<>\"n/a\", AN2140-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO2141<>0, IF(AO2140<>\"n/a\", AO2140-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP2141<>0, IF(AP2140<>\"n/a\", AP2140-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ2141<>0, IF(AQ2140<>\"n/a\", AQ2140-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR2141<>0, IF(AR2140<>\"n/a\", AR2140-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS2141<>0, IF(AS2140<>\"n/a\", AS2140-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT2141<>0, IF(AT2140<>\"n/a\", AT2140-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU2141<>0, IF(AU2140<>\"n/a\", AU2140-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV2141<>0, IF(AV2140<>\"n/a\", AV2140-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW2141<>0, IF(AW2140<>\"n/a\", AW2140-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX2141<>0, IF(AX2140<>\"n/a\", AX2140-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY2141<>0, IF(AY2140<>\"n/a\", AY2140-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ2141<>0, IF(AZ2140<>\"n/a\", AZ2140-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA2141<>0, IF(BA2140<>\"n/a\", BA2140-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB2141<>0, IF(BB2140<>\"n/a\", BB2140-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC2141<>0, IF(BC2140<>\"n/a\", BC2140-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD2141<>0, IF(BD2140<>\"n/a\", BD2140-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE2141<>0, IF(BE2140<>\"n/a\", BE2140-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF2141<>0, IF(BF2140<>\"n/a\", BF2140-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG2141<>0, IF(BG2140<>\"n/a\", BG2140-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH2141<>0, IF(BH2140<>\"n/a\", BH2140-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI2141<>0, IF(BI2140<>\"n/a\", BI2140-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ2141<>0, IF(BJ2140<>\"n/a\", BJ2140-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK2141<>0, IF(BK2140<>\"n/a\", BK2140-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL2141<>0, IF(BL2140<>\"n/a\", BL2140-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM2141<>0, IF(BM2140<>\"n/a\", BM2140-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN2141<>0, IF(BN2140<>\"n/a\", BN2140-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO2141<>0, IF(BO2140<>\"n/a\", BO2140-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP2141<>0, IF(BP2140<>\"n/a\", BP2140-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ2141<>0, IF(BQ2140<>\"n/a\", BQ2140-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR2141<>0, IF(BR2140<>\"n/a\", BR2140-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS2141<>0, IF(BS2140<>\"n/a\", BS2140-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT2141<>0, IF(BT2140<>\"n/a\", BT2140-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU2141<>0, IF(BU2140<>\"n/a\", BU2140-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,{"$f":"E2149+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2150)","v":"Depreciation of net capex 2010-11"},null,null,{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>I$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:H2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>J$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:I2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>K$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:J2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>L$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:K2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>M$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:L2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>N$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:M2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>O$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:N2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>P$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:O2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>Q$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:P2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>R$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:Q2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>S$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:R2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>T$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:S2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>U$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:T2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>V$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:U2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>W$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:V2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>X$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:W2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>Y$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:X2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>Z$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:Y2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AA$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:Z2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AB$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AA2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AC$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AB2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AD$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AC2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AE$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AD2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AF$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AE2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AG$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AF2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AH$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AG2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AI$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AH2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AJ$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AI2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AK$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AJ2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AL$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AK2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AM$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AL2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AN$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AM2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AO$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AN2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AP$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AO2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AQ$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AP2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AR$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AQ2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AS$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AR2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AT$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AS2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AU$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AT2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AV$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AU2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AW$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AV2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AX$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AW2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AY$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AX2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>AZ$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AY2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BA$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:AZ2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BB$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BA2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BC$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BB2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BD$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BC2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BE$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BD2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BF$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BE2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BG$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BF2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BH$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BG2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BI$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BH2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BJ$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BI2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BK$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BJ2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BL$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BK2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BM$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BL2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BN$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BM2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BO$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BN2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BP$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BO2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BQ$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BP2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BR$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BQ2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BS$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BR2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BT$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BS2150))))","v":0},{"$f":"IF(OFFSET($G2141, -$E2150, $E2150)=\"n/a\",0,IF(OFFSET($G2141,-$E2150,$E2150)+$E2150>BU$5,IFERROR((OFFSET($G2140,-$E2150,$E2150)/(OFFSET($G2141,-$E2150,$E2150))),0),(OFFSET($G2140,-$E2150,$E2150)-SUM($G2150:BT2150))))","v":0}]
[null,null,null,null,{"$f":"E2154","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2166)","v":"Depreciation of t-1 and t-2 adjustment 2009-10"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=M$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:L2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:L2167)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:L2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=N$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:M2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:M2167)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:M2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=O$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:N2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:N2167)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:N2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=P$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:O2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:O2167)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:O2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=Q$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:P2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:P2167)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:P2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=R$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:Q2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:Q2167)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:Q2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=S$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:R2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:R2167)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:R2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=T$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:S2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:S2167)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:S2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=U$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:T2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:T2167)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:T2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=V$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:U2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:U2167)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:U2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=W$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:V2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:V2167)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:V2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=X$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:W2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:W2167)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:W2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=Y$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:X2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:X2167)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:X2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=Z$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:Y2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:Y2167)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:Y2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AA$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:Z2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:Z2167)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:Z2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AB$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AA2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AA2167)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AA2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AC$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AB2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AB2167)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AB2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AD$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AC2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AC2167)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AC2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AE$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AD2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AD2167)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AD2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AF$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AE2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AE2167)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AE2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AG$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AF2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AF2167)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AF2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AH$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AG2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AG2167)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AG2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AI$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AH2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AH2167)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AH2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AJ$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AI2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AI2167)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AI2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AK$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AJ2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AJ2167)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AJ2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AL$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AK2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AK2167)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AK2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AM$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AL2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AL2167)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AL2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AN$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AM2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AM2167)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AM2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AO$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AN2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AN2167)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AN2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AP$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AO2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AO2167)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AO2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AQ$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AP2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AP2167)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AP2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AR$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AQ2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AQ2167)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AQ2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AS$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AR2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AR2167)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AR2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AT$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AS2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AS2167)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AS2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AU$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AT2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AT2167)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AT2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AV$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AU2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AU2167)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AU2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AW$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AV2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AV2167)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AV2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AX$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AW2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AW2167)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AW2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AY$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AX2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AX2167)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AX2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=AZ$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AY2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AY2167)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AY2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BA$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:AZ2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AZ2167)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:AZ2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BB$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BA2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BA2167)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BA2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BC$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BB2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BB2167)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BB2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BD$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BC2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BC2167)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BC2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BE$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BD2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BD2167)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BD2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BF$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BE2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BE2167)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BE2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BG$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BF2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BF2167)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BF2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BH$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BG2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BG2167)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BG2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BI$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BH2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BH2167)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BH2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BJ$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BI2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BI2167)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BI2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BK$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BJ2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BJ2167)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BJ2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BL$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BK2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BK2167)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BK2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BM$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BL2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BL2167)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BL2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BN$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BM2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BM2167)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BM2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BO$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BN2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BN2167)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BN2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BP$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BO2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BO2167)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BO2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BQ$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BP2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BP2167)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BP2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BR$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BQ2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BQ2167)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BQ2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BS$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BR2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BR2167)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BR2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BT$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BS2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BS2167)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BS2167)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2166)+$E2149>=BU$5, 0,\nIF(AND(OFFSET($G2141, -$E2149, $E2166)<>0, OFFSET($G2143, -$E2149, $E2166)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)-SUM($G2167:BT2167)),\nIF(AND(OFFSET($G2141, -$E2149, $E2166)=0, OFFSET($G2143, -$E2149, $E2166)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2144, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BT2167)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2166)<OFFSET($G2142, -$E2149, $E2166)+$E2166, IFERROR(OFFSET($G2141, -$E2149, $E2166)/OFFSET($G2142, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)/OFFSET($G2144, -$E2149, $E2166), 0), OFFSET($G2141, -$E2149, $E2166)+OFFSET($G2143, -$E2149, $E2166)-SUM($G2167:BT2167)))))), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E2191)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E2191)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E2191)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E2191)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E2191)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E2191)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E2191)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E2191)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E2191)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E2191)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E2191)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E2191)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E2191)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E2191)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E2191)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E2191)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E2191)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E2191)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E2191)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E2191)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E2191)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E2191)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E2191)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E2191)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E2191)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E2191)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E2191)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E2191)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E2191)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E2191)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E2191)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E2191)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E2191)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E2191)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E2191)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E2191)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E2191)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E2191)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E2191)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E2191)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E2191)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E2191)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E2191)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E2191)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E2191)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E2191)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E2191)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E2191)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E2191)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E2191)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E2191)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E2191)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E2191)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E2191)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E2191)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E2191)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E2191)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E2191)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E2191)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E2191)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E2191)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E2191)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E2191)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E2191)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E2191)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E2191)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E2191)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2212)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>S$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:R2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>T$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:S2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>U$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:T2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>V$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:U2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>W$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:V2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>X$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:W2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>Y$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:X2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>Z$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:Y2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AA$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:Z2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AB$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AA2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AC$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AB2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AD$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AC2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AE$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AD2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AF$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AE2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AG$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AF2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AH$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AG2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AI$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AH2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AJ$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AI2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AK$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AJ2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AL$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AK2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AM$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AL2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AN$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AM2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AO$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AN2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AP$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AO2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AQ$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AP2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AR$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AQ2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AS$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AR2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AT$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AS2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AU$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AT2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AV$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AU2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AW$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AV2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AX$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AW2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AY$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AX2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>AZ$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AY2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BA$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:AZ2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BB$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BA2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BC$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BB2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BD$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BC2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BE$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BD2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BF$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BE2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BG$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BF2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BH$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BG2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BI$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BH2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BJ$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BI2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BK$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BJ2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BL$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BK2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BM$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BL2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BN$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BM2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BO$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BN2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BP$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BO2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BQ$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BP2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BR$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BQ2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BS$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BR2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BT$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BS2212))))","v":0},{"$f":"IF(OFFSET($G2203, -$E2212, $E2212)=\"n/a\",0,IF(OFFSET($G2203,-$E2212,$E2212)+$E2212>BU$5,IFERROR((OFFSET($G2202,-$E2212,$E2212)/(OFFSET($G2203,-$E2212,$E2212))),0),(OFFSET($G2202,-$E2212,$E2212)-SUM($G2212:BT2212))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2215)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(V$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:U2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(W$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:V2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(X$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:W2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:X2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:Y2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:Z2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AA2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AB2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AC2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AD2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AE2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AF2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AG2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AH2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AI2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AJ2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AK2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AL2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AM2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AN2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AO2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AP2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AQ2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AR2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AS2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AT2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AU2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AV2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AW2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AX2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AY2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:AZ2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BA2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BB2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BC2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BD2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BE2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BF2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BG2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BH2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BI2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BJ2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BK2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BL2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BM2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BN2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BO2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BP2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BQ2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BR2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BS2237)))","v":0},{"$f":"IF(OR(OFFSET($G2210, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=0, OFFSET($G2211, -$E2214, $E2215)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2211, -$E2214, $E2215)+$E2215, IFERROR(OFFSET($G2210, -$E2214, $E2215)/OFFSET($G2211, -$E2214, $E2215), 0), OFFSET($G2210, -$E2214, $E2215)-SUM($G2237:BT2237)))","v":0}]
[]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2262)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>Q$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:P2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>R$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:Q2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>S$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:R2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>T$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:S2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>U$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:T2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>V$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:U2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>W$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:V2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>X$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:W2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>Y$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:X2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>Z$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:Y2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AA$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:Z2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AB$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AA2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AC$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AB2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AD$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AC2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AE$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AD2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AF$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AE2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AG$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AF2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AH$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AG2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AI$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AH2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AJ$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AI2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AK$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AJ2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AL$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AK2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AM$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AL2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AN$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AM2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AO$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AN2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AP$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AO2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AQ$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AP2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AR$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AQ2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AS$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AR2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AT$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AS2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AU$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AT2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AV$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AU2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AW$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AV2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AX$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AW2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AY$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AX2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>AZ$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AY2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BA$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:AZ2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BB$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BA2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BC$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BB2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BD$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BC2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BE$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BD2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BF$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BE2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BG$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BF2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BH$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BG2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BI$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BH2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BJ$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BI2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BK$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BJ2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BL$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BK2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BM$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BL2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BN$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BM2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BO$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BN2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BP$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BO2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BQ$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BP2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BR$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BQ2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BS$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BR2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BT$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BS2262))))","v":0},{"$f":"IF(OFFSET($G2253, -$E2262, $E2262)=\"n/a\",0,IF(OFFSET($G2253,-$E2262,$E2262)+$E2262>BU$5,IFERROR((OFFSET($G2252,-$E2262,$E2262)/(OFFSET($G2253,-$E2262,$E2262))),0),(OFFSET($G2252,-$E2262,$E2262)-SUM($G2262:BT2262))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2264)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(S$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:R2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(T$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:S2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(U$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:T2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(V$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:U2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(W$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:V2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(X$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:W2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:X2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:Y2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:Z2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AA2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AB2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AC2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AD2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AE2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AF2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AG2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AH2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AI2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AJ2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AK2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AL2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AM2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AN2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AO2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AP2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AQ2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AR2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AS2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AT2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AU2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AV2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AW2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AX2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AY2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:AZ2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BA2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BB2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BC2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BD2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BE2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BF2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BG2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BH2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BI2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BJ2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BK2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BL2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BM2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BN2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BO2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BP2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BQ2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BR2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BS2286)))","v":0},{"$f":"IF(OR(OFFSET($G2259, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=0, OFFSET($G2260, -$E2263, $E2264)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2260, -$E2263, $E2264)+$E2264, IFERROR(OFFSET($G2259, -$E2263, $E2264)/OFFSET($G2260, -$E2263, $E2264), 0), OFFSET($G2259, -$E2263, $E2264)-SUM($G2286:BT2286)))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2307)","v":"Depreciation of net capex 2011-12"},null,null,null,{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>J$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:I2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>K$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:J2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>L$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:K2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>M$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:L2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>N$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:M2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>O$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:N2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>P$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:O2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>Q$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:P2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>R$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:Q2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>S$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:R2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>T$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:S2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>U$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:T2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>V$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:U2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>W$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:V2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>X$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:W2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>Y$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:X2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>Z$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:Y2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AA$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:Z2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AB$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AA2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AC$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AB2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AD$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AC2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AE$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AD2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AF$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AE2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AG$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AF2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AH$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AG2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AI$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AH2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AJ$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AI2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AK$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AJ2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AL$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AK2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AM$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AL2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AN$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AM2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AO$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AN2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AP$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AO2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AQ$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AP2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AR$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AQ2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AS$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AR2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AT$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AS2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AU$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AT2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AV$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AU2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AW$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AV2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AX$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AW2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AY$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AX2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>AZ$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AY2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BA$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:AZ2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BB$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BA2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BC$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BB2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BD$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BC2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BE$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BD2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BF$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BE2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BG$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BF2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BH$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BG2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BI$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BH2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BJ$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BI2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BK$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BJ2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BL$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BK2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BM$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BL2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BN$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BM2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BO$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BN2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BP$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BO2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BQ$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BP2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BR$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BQ2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BS$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BR2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BT$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BS2307))))","v":0},{"$f":"IF(OFFSET($G2298, -$E2307, $E2307)=\"n/a\",0,IF(OFFSET($G2298,-$E2307,$E2307)+$E2307>BU$5,IFERROR((OFFSET($G2297,-$E2307,$E2307)/(OFFSET($G2298,-$E2307,$E2307))),0),(OFFSET($G2297,-$E2307,$E2307)-SUM($G2307:BT2307))))","v":0}]
[null,null,null,null,{"$f":"E2324+5","v":15},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2324)","v":"Depreciation of t-1 and t-2 adjustment 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=W$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:V2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:V2325)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:V2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=X$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:W2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:W2325)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:W2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=Y$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:X2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:X2325)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:X2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=Z$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:Y2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:Y2325)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:Y2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AA$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:Z2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:Z2325)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:Z2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AB$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AA2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AA2325)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AA2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AC$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AB2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AB2325)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AB2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AD$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AC2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AC2325)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AC2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AE$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AD2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AD2325)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AD2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AF$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AE2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AE2325)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AE2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AG$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AF2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AF2325)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AF2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AH$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AG2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AG2325)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AG2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AI$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AH2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AH2325)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AH2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AJ$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AI2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AI2325)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AI2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AK$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AJ2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AJ2325)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AJ2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AL$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AK2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AK2325)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AK2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AM$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AL2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AL2325)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AL2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AN$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AM2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AM2325)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AM2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AO$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AN2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AN2325)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AN2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AP$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AO2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AO2325)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AO2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AQ$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AP2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AP2325)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AP2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AR$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AQ2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AQ2325)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AQ2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AS$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AR2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AR2325)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AR2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AT$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AS2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AS2325)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AS2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AU$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AT2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AT2325)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AT2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AV$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AU2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AU2325)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AU2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AW$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AV2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AV2325)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AV2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AX$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AW2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AW2325)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AW2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AY$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AX2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AX2325)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AX2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=AZ$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AY2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AY2325)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AY2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BA$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:AZ2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AZ2325)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:AZ2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BB$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BA2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BA2325)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BA2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BC$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BB2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BB2325)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BB2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BD$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BC2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BC2325)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BC2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BE$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BD2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BD2325)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BD2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BF$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BE2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BE2325)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BE2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BG$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BF2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BF2325)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BF2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BH$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BG2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BG2325)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BG2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BI$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BH2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BH2325)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BH2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BJ$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BI2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BI2325)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BI2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BK$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BJ2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BJ2325)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BJ2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BL$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BK2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BK2325)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BK2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BM$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BL2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BL2325)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BL2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BN$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BM2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BM2325)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BM2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BO$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BN2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BN2325)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BN2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BP$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BO2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BO2325)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BO2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BQ$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BP2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BP2325)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BP2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BR$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BQ2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BQ2325)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BQ2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BS$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BR2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BR2325)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BR2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BT$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BS2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BS2325)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BS2325)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2324)+$E2307>=BU$5, 0,\nIF(AND(OFFSET($G2299, -$E2307, $E2324)<>0, OFFSET($G2301, -$E2307, $E2324)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)-SUM($G2325:BT2325)),\nIF(AND(OFFSET($G2299, -$E2307, $E2324)=0, OFFSET($G2301, -$E2307, $E2324)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2302, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BT2325)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2324)<OFFSET($G2300, -$E2307, $E2324)+$E2324, IFERROR(OFFSET($G2299, -$E2307, $E2324)/OFFSET($G2300, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)/OFFSET($G2302, -$E2307, $E2324), 0), OFFSET($G2299, -$E2307, $E2324)+OFFSET($G2301, -$E2307, $E2324)-SUM($G2325:BT2325)))))), 0)","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G2351<>0, IF(G2348<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E2347)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H2351<>0, IF(H2348<>\"n/a\", H2348-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I2351<>0, IF(I2348<>\"n/a\", I2348-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J2351<>0, IF(J2348<>\"n/a\", J2348-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K2351<>0, IF(K2348<>\"n/a\", K2348-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L2351<>0, IF(L2348<>\"n/a\", L2348-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M2351<>0, IF(M2348<>\"n/a\", M2348-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N2351<>0, IF(N2348<>\"n/a\", N2348-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O2351<>0, IF(O2348<>\"n/a\", O2348-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P2351<>0, IF(P2348<>\"n/a\", P2348-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q2351<>0, IF(Q2348<>\"n/a\", Q2348-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R2351<>0, IF(R2348<>\"n/a\", R2348-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S2351<>0, IF(S2348<>\"n/a\", S2348-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T2351<>0, IF(T2348<>\"n/a\", T2348-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U2351<>0, IF(U2348<>\"n/a\", U2348-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V2351<>0, IF(V2348<>\"n/a\", V2348-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W2351<>0, IF(W2348<>\"n/a\", W2348-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X2351<>0, IF(X2348<>\"n/a\", X2348-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y2351<>0, IF(Y2348<>\"n/a\", Y2348-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z2351<>0, IF(Z2348<>\"n/a\", Z2348-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA2351<>0, IF(AA2348<>\"n/a\", AA2348-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB2351<>0, IF(AB2348<>\"n/a\", AB2348-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC2351<>0, IF(AC2348<>\"n/a\", AC2348-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD2351<>0, IF(AD2348<>\"n/a\", AD2348-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE2351<>0, IF(AE2348<>\"n/a\", AE2348-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF2351<>0, IF(AF2348<>\"n/a\", AF2348-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG2351<>0, IF(AG2348<>\"n/a\", AG2348-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH2351<>0, IF(AH2348<>\"n/a\", AH2348-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI2351<>0, IF(AI2348<>\"n/a\", AI2348-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ2351<>0, IF(AJ2348<>\"n/a\", AJ2348-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK2351<>0, IF(AK2348<>\"n/a\", AK2348-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL2351<>0, IF(AL2348<>\"n/a\", AL2348-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM2351<>0, IF(AM2348<>\"n/a\", AM2348-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN2351<>0, IF(AN2348<>\"n/a\", AN2348-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO2351<>0, IF(AO2348<>\"n/a\", AO2348-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP2351<>0, IF(AP2348<>\"n/a\", AP2348-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ2351<>0, IF(AQ2348<>\"n/a\", AQ2348-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR2351<>0, IF(AR2348<>\"n/a\", AR2348-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS2351<>0, IF(AS2348<>\"n/a\", AS2348-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT2351<>0, IF(AT2348<>\"n/a\", AT2348-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU2351<>0, IF(AU2348<>\"n/a\", AU2348-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV2351<>0, IF(AV2348<>\"n/a\", AV2348-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW2351<>0, IF(AW2348<>\"n/a\", AW2348-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX2351<>0, IF(AX2348<>\"n/a\", AX2348-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY2351<>0, IF(AY2348<>\"n/a\", AY2348-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ2351<>0, IF(AZ2348<>\"n/a\", AZ2348-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA2351<>0, IF(BA2348<>\"n/a\", BA2348-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB2351<>0, IF(BB2348<>\"n/a\", BB2348-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC2351<>0, IF(BC2348<>\"n/a\", BC2348-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD2351<>0, IF(BD2348<>\"n/a\", BD2348-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE2351<>0, IF(BE2348<>\"n/a\", BE2348-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF2351<>0, IF(BF2348<>\"n/a\", BF2348-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG2351<>0, IF(BG2348<>\"n/a\", BG2348-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH2351<>0, IF(BH2348<>\"n/a\", BH2348-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI2351<>0, IF(BI2348<>\"n/a\", BI2348-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ2351<>0, IF(BJ2348<>\"n/a\", BJ2348-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK2351<>0, IF(BK2348<>\"n/a\", BK2348-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL2351<>0, IF(BL2348<>\"n/a\", BL2348-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM2351<>0, IF(BM2348<>\"n/a\", BM2348-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN2351<>0, IF(BN2348<>\"n/a\", BN2348-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO2351<>0, IF(BO2348<>\"n/a\", BO2348-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP2351<>0, IF(BP2348<>\"n/a\", BP2348-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ2351<>0, IF(BQ2348<>\"n/a\", BQ2348-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR2351<>0, IF(BR2348<>\"n/a\", BR2348-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS2351<>0, IF(BS2348<>\"n/a\", BS2348-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT2351<>0, IF(BT2348<>\"n/a\", BT2348-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU2351<>0, IF(BU2348<>\"n/a\", BU2348-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,{"$f":"E2376+5","v":15},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2376)","v":"Depreciation of t-1 and t-2 adjustment 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=W$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:V2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:V2377)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:V2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=X$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:W2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:W2377)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:W2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=Y$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:X2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:X2377)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:X2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=Z$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:Y2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:Y2377)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:Y2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AA$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:Z2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:Z2377)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:Z2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AB$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AA2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AA2377)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AA2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AC$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AB2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AB2377)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AB2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AD$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AC2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AC2377)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AC2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AE$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AD2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AD2377)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AD2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AF$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AE2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AE2377)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AE2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AG$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AF2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AF2377)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AF2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AH$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AG2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AG2377)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AG2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AI$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AH2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AH2377)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AH2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AJ$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AI2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AI2377)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AI2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AK$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AJ2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AJ2377)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AJ2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AL$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AK2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AK2377)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AK2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AM$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AL2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AL2377)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AL2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AN$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AM2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AM2377)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AM2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AO$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AN2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AN2377)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AN2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AP$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AO2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AO2377)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AO2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AQ$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AP2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AP2377)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AP2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AR$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AQ2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AQ2377)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AQ2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AS$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AR2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AR2377)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AR2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AT$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AS2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AS2377)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AS2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AU$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AT2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AT2377)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AT2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AV$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AU2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AU2377)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AU2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AW$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AV2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AV2377)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AV2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AX$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AW2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AW2377)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AW2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AY$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AX2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AX2377)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AX2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=AZ$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AY2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AY2377)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AY2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BA$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:AZ2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AZ2377)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:AZ2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BB$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BA2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BA2377)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BA2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BC$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BB2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BB2377)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BB2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BD$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BC2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BC2377)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BC2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BE$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BD2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BD2377)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BD2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BF$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BE2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BE2377)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BE2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BG$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BF2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BF2377)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BF2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BH$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BG2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BG2377)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BG2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BI$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BH2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BH2377)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BH2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BJ$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BI2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BI2377)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BI2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BK$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BJ2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BJ2377)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BJ2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BL$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BK2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BK2377)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BK2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BM$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BL2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BL2377)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BL2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BN$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BM2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BM2377)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BM2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BO$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BN2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BN2377)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BN2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BP$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BO2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BO2377)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BO2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BQ$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BP2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BP2377)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BP2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BR$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BQ2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BQ2377)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BQ2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BS$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BR2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BR2377)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BR2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BT$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BS2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BS2377)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BS2377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2376)+$E2359>=BU$5, 0,\nIF(AND(OFFSET($G2351, -$E2359, $E2376)<>0, OFFSET($G2353, -$E2359, $E2376)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)-SUM($G2377:BT2377)),\nIF(AND(OFFSET($G2351, -$E2359, $E2376)=0, OFFSET($G2353, -$E2359, $E2376)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2354, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BT2377)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2376)<OFFSET($G2352, -$E2359, $E2376)+$E2376, IFERROR(OFFSET($G2351, -$E2359, $E2376)/OFFSET($G2352, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)/OFFSET($G2354, -$E2359, $E2376), 0), OFFSET($G2351, -$E2359, $E2376)+OFFSET($G2353, -$E2359, $E2376)-SUM($G2377:BT2377)))))), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2368)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(S$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:R2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(T$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:S2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(U$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:T2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(V$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:U2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(W$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:V2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(X$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:W2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:X2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:Y2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:Z2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AA2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AB2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AC2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AD2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AE2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AF2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AG2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AH2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AI2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AJ2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AK2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AL2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AM2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AN2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AO2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AP2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AQ2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AR2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AS2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AT2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AU2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AV2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AW2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AX2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AY2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:AZ2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BA2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BB2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BC2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BD2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BE2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BF2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BG2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BH2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BI2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BJ2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BK2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BL2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BM2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BN2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BO2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BP2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BQ2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BR2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BS2390)))","v":0},{"$f":"IF(OR(OFFSET($G2363, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=0, OFFSET($G2364, -$E2367, $E2368)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2364, -$E2367, $E2368)+$E2368, IFERROR(OFFSET($G2363, -$E2367, $E2368)/OFFSET($G2364, -$E2367, $E2368), 0), OFFSET($G2363, -$E2367, $E2368)-SUM($G2390:BT2390)))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G2401<>0, IF(G2400<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E2399)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H2401<>0, IF(H2400<>\"n/a\", H2400-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I2401<>0, IF(I2400<>\"n/a\", I2400-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J2401<>0, IF(J2400<>\"n/a\", J2400-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K2401<>0, IF(K2400<>\"n/a\", K2400-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L2401<>0, IF(L2400<>\"n/a\", L2400-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M2401<>0, IF(M2400<>\"n/a\", M2400-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N2401<>0, IF(N2400<>\"n/a\", N2400-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O2401<>0, IF(O2400<>\"n/a\", O2400-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P2401<>0, IF(P2400<>\"n/a\", P2400-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q2401<>0, IF(Q2400<>\"n/a\", Q2400-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R2401<>0, IF(R2400<>\"n/a\", R2400-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S2401<>0, IF(S2400<>\"n/a\", S2400-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T2401<>0, IF(T2400<>\"n/a\", T2400-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U2401<>0, IF(U2400<>\"n/a\", U2400-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V2401<>0, IF(V2400<>\"n/a\", V2400-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W2401<>0, IF(W2400<>\"n/a\", W2400-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X2401<>0, IF(X2400<>\"n/a\", X2400-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y2401<>0, IF(Y2400<>\"n/a\", Y2400-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z2401<>0, IF(Z2400<>\"n/a\", Z2400-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA2401<>0, IF(AA2400<>\"n/a\", AA2400-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB2401<>0, IF(AB2400<>\"n/a\", AB2400-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC2401<>0, IF(AC2400<>\"n/a\", AC2400-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD2401<>0, IF(AD2400<>\"n/a\", AD2400-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE2401<>0, IF(AE2400<>\"n/a\", AE2400-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF2401<>0, IF(AF2400<>\"n/a\", AF2400-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG2401<>0, IF(AG2400<>\"n/a\", AG2400-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH2401<>0, IF(AH2400<>\"n/a\", AH2400-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI2401<>0, IF(AI2400<>\"n/a\", AI2400-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ2401<>0, IF(AJ2400<>\"n/a\", AJ2400-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK2401<>0, IF(AK2400<>\"n/a\", AK2400-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL2401<>0, IF(AL2400<>\"n/a\", AL2400-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM2401<>0, IF(AM2400<>\"n/a\", AM2400-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN2401<>0, IF(AN2400<>\"n/a\", AN2400-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO2401<>0, IF(AO2400<>\"n/a\", AO2400-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP2401<>0, IF(AP2400<>\"n/a\", AP2400-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ2401<>0, IF(AQ2400<>\"n/a\", AQ2400-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR2401<>0, IF(AR2400<>\"n/a\", AR2400-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS2401<>0, IF(AS2400<>\"n/a\", AS2400-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT2401<>0, IF(AT2400<>\"n/a\", AT2400-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU2401<>0, IF(AU2400<>\"n/a\", AU2400-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV2401<>0, IF(AV2400<>\"n/a\", AV2400-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW2401<>0, IF(AW2400<>\"n/a\", AW2400-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX2401<>0, IF(AX2400<>\"n/a\", AX2400-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY2401<>0, IF(AY2400<>\"n/a\", AY2400-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ2401<>0, IF(AZ2400<>\"n/a\", AZ2400-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA2401<>0, IF(BA2400<>\"n/a\", BA2400-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB2401<>0, IF(BB2400<>\"n/a\", BB2400-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC2401<>0, IF(BC2400<>\"n/a\", BC2400-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD2401<>0, IF(BD2400<>\"n/a\", BD2400-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE2401<>0, IF(BE2400<>\"n/a\", BE2400-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF2401<>0, IF(BF2400<>\"n/a\", BF2400-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG2401<>0, IF(BG2400<>\"n/a\", BG2400-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH2401<>0, IF(BH2400<>\"n/a\", BH2400-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI2401<>0, IF(BI2400<>\"n/a\", BI2400-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ2401<>0, IF(BJ2400<>\"n/a\", BJ2400-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK2401<>0, IF(BK2400<>\"n/a\", BK2400-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL2401<>0, IF(BL2400<>\"n/a\", BL2400-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM2401<>0, IF(BM2400<>\"n/a\", BM2400-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN2401<>0, IF(BN2400<>\"n/a\", BN2400-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO2401<>0, IF(BO2400<>\"n/a\", BO2400-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP2401<>0, IF(BP2400<>\"n/a\", BP2400-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ2401<>0, IF(BQ2400<>\"n/a\", BQ2400-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR2401<>0, IF(BR2400<>\"n/a\", BR2400-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS2401<>0, IF(BS2400<>\"n/a\", BS2400-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT2401<>0, IF(BT2400<>\"n/a\", BT2400-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU2401<>0, IF(BU2400<>\"n/a\", BU2400-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2413)","v":"Depreciation of asset adjustments - RAB 2013-14"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(L$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:K2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(M$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:L2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(N$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:M2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(O$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:N2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(P$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:O2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:P2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(R$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:Q2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(S$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:R2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(T$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:S2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(U$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:T2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(V$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:U2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(W$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:V2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(X$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:W2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:X2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:Y2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:Z2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AA2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AB2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AC2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AD2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AE2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AF2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AG2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AH2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AI2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AJ2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AK2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AL2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AM2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AN2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AO2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AP2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AQ2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AR2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AS2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AT2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AU2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AV2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AW2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AX2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AY2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:AZ2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BA2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BB2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BC2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BD2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BE2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BF2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BG2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BH2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BI2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BJ2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BK2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BL2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BM2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BN2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BO2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BP2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BQ2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BR2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BS2435)))","v":0},{"$f":"IF(OR(OFFSET($G2408, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=0, OFFSET($G2409, -$E2412, $E2413)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2409, -$E2412, $E2413)+$E2413, IFERROR(OFFSET($G2408, -$E2412, $E2413)/OFFSET($G2409, -$E2412, $E2413), 0), OFFSET($G2408, -$E2412, $E2413)-SUM($G2435:BT2435)))","v":0}]
[]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2472)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>S$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:R2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>T$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:S2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>U$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:T2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>V$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:U2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>W$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:V2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>X$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:W2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>Y$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:X2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>Z$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:Y2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AA$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:Z2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AB$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AA2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AC$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AB2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AD$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AC2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AE$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AD2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AF$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AE2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AG$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AF2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AH$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AG2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AI$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AH2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AJ$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AI2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AK$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AJ2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AL$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AK2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AM$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AL2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AN$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AM2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AO$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AN2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AP$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AO2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AQ$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AP2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AR$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AQ2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AS$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AR2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AT$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AS2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AU$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AT2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AV$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AU2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AW$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AV2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AX$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AW2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AY$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AX2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>AZ$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AY2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BA$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:AZ2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BB$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BA2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BC$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BB2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BD$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BC2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BE$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BD2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BF$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BE2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BG$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BF2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BH$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BG2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BI$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BH2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BJ$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BI2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BK$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BJ2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BL$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BK2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BM$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BL2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BN$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BM2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BO$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BN2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BP$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BO2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BQ$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BP2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BR$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BQ2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BS$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BR2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BT$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BS2472))))","v":0},{"$f":"IF(OFFSET($G2463, -$E2472, $E2472)=\"n/a\",0,IF(OFFSET($G2463,-$E2472,$E2472)+$E2472>BU$5,IFERROR((OFFSET($G2462,-$E2472,$E2472)/(OFFSET($G2463,-$E2472,$E2472))),0),(OFFSET($G2462,-$E2472,$E2472)-SUM($G2472:BT2472))))","v":0}]
[null,null,null,null,{"$f":"E2480+5","v":15},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2480)","v":"Depreciation of t-1 and t-2 adjustment 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=W$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:V2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:V2481)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:V2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=X$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:W2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:W2481)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:W2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=Y$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:X2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:X2481)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:X2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=Z$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:Y2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:Y2481)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:Y2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AA$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:Z2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:Z2481)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:Z2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AB$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AA2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AA2481)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AA2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AC$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AB2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AB2481)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AB2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AD$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AC2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AC2481)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AC2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AE$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AD2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AD2481)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AD2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AF$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AE2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AE2481)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AE2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AG$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AF2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AF2481)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AF2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AH$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AG2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AG2481)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AG2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AI$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AH2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AH2481)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AH2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AJ$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AI2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AI2481)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AI2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AK$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AJ2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AJ2481)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AJ2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AL$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AK2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AK2481)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AK2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AM$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AL2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AL2481)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AL2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AN$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AM2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AM2481)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AM2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AO$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AN2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AN2481)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AN2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AP$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AO2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AO2481)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AO2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AQ$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AP2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AP2481)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AP2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AR$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AQ2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AQ2481)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AQ2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AS$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AR2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AR2481)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AR2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AT$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AS2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AS2481)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AS2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AU$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AT2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AT2481)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AT2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AV$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AU2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AU2481)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AU2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AW$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AV2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AV2481)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AV2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AX$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AW2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AW2481)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AW2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AY$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AX2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AX2481)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AX2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=AZ$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AY2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AY2481)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AY2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BA$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:AZ2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AZ2481)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:AZ2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BB$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BA2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BA2481)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BA2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BC$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BB2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BB2481)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BB2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BD$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BC2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BC2481)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BC2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BE$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BD2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BD2481)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BD2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BF$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BE2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BE2481)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BE2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BG$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BF2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BF2481)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BF2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BH$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BG2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BG2481)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BG2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BI$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BH2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BH2481)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BH2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BJ$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BI2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BI2481)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BI2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BK$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BJ2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BJ2481)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BJ2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BL$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BK2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BK2481)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BK2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BM$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BL2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BL2481)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BL2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BN$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BM2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BM2481)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BM2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BO$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BN2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BN2481)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BN2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BP$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BO2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BO2481)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BO2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BQ$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BP2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BP2481)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BP2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BR$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BQ2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BQ2481)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BQ2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BS$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BR2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BR2481)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BR2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BT$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BS2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BS2481)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BS2481)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2480)+$E2463>=BU$5, 0,\nIF(AND(OFFSET($G2455, -$E2463, $E2480)<>0, OFFSET($G2457, -$E2463, $E2480)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)-SUM($G2481:BT2481)),\nIF(AND(OFFSET($G2455, -$E2463, $E2480)=0, OFFSET($G2457, -$E2463, $E2480)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2458, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BT2481)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2480)<OFFSET($G2456, -$E2463, $E2480)+$E2480, IFERROR(OFFSET($G2455, -$E2463, $E2480)/OFFSET($G2456, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)/OFFSET($G2458, -$E2463, $E2480), 0), OFFSET($G2455, -$E2463, $E2480)+OFFSET($G2457, -$E2463, $E2480)-SUM($G2481:BT2481)))))), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2475)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(V$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:U2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(W$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:V2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(X$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:W2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:X2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:Y2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:Z2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AA2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AB2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AC2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AD2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AE2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AF2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AG2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AH2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AI2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AJ2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AK2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AL2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AM2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AN2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AO2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AP2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AQ2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AR2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AS2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AT2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AU2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AV2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AW2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AX2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AY2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:AZ2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BA2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BB2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BC2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BD2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BE2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BF2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BG2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BH2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BI2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BJ2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BK2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BL2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BM2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BN2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BO2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BP2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BQ2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BR2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BS2497)))","v":0},{"$f":"IF(OR(OFFSET($G2470, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=0, OFFSET($G2471, -$E2474, $E2475)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2471, -$E2474, $E2475)+$E2475, IFERROR(OFFSET($G2470, -$E2474, $E2475)/OFFSET($G2471, -$E2474, $E2475), 0), OFFSET($G2470, -$E2474, $E2475)-SUM($G2497:BT2497)))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2526)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>U$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:T2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>V$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:U2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>W$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:V2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>X$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:W2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>Y$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:X2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>Z$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:Y2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AA$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:Z2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AB$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AA2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AC$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AB2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AD$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AC2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AE$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AD2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AF$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AE2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AG$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AF2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AH$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AG2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AI$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AH2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AJ$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AI2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AK$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AJ2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AL$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AK2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AM$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AL2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AN$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AM2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AO$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AN2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AP$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AO2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AQ$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AP2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AR$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AQ2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AS$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AR2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AT$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AS2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AU$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AT2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AV$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AU2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AW$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AV2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AX$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AW2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AY$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AX2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>AZ$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AY2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BA$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:AZ2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BB$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BA2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BC$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BB2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BD$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BC2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BE$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BD2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BF$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BE2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BG$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BF2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BH$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BG2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BI$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BH2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BJ$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BI2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BK$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BJ2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BL$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BK2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BM$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BL2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BN$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BM2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BO$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BN2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BP$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BO2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BQ$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BP2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BR$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BQ2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BS$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BR2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BT$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BS2526))))","v":0},{"$f":"IF(OFFSET($G2517, -$E2526, $E2526)=\"n/a\",0,IF(OFFSET($G2517,-$E2526,$E2526)+$E2526>BU$5,IFERROR((OFFSET($G2516,-$E2526,$E2526)/(OFFSET($G2517,-$E2526,$E2526))),0),(OFFSET($G2516,-$E2526,$E2526)-SUM($G2526:BT2526))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2524)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(S$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:R2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(T$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:S2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(U$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:T2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(V$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:U2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(W$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:V2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(X$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:W2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:X2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:Y2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:Z2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AA2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AB2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AC2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AD2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AE2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AF2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AG2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AH2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AI2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AJ2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AK2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AL2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AM2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AN2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AO2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AP2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AQ2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AR2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AS2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AT2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AU2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AV2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AW2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AX2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AY2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:AZ2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BA2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BB2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BC2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BD2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BE2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BF2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BG2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BH2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BI2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BJ2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BK2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BL2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BM2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BN2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BO2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BP2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BQ2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BR2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BS2546)))","v":0},{"$f":"IF(OR(OFFSET($G2519, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=0, OFFSET($G2520, -$E2523, $E2524)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2520, -$E2523, $E2524)+$E2524, IFERROR(OFFSET($G2519, -$E2523, $E2524)/OFFSET($G2520, -$E2523, $E2524), 0), OFFSET($G2519, -$E2523, $E2524)-SUM($G2546:BT2546)))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2567)","v":"Depreciation of net capex 2011-12"},null,null,null,{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>J$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:I2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>K$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:J2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>L$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:K2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>M$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:L2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>N$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:M2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>O$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:N2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>P$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:O2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>Q$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:P2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>R$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:Q2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>S$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:R2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>T$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:S2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>U$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:T2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>V$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:U2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>W$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:V2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>X$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:W2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>Y$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:X2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>Z$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:Y2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AA$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:Z2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AB$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AA2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AC$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AB2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AD$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AC2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AE$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AD2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AF$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AE2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AG$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AF2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AH$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AG2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AI$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AH2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AJ$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AI2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AK$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AJ2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AL$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AK2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AM$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AL2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AN$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AM2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AO$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AN2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AP$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AO2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AQ$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AP2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AR$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AQ2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AS$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AR2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AT$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AS2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AU$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AT2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AV$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AU2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AW$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AV2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AX$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AW2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AY$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AX2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>AZ$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AY2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BA$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:AZ2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BB$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BA2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BC$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BB2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BD$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BC2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BE$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BD2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BF$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BE2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BG$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BF2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BH$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BG2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BI$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BH2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BJ$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BI2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BK$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BJ2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BL$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BK2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BM$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BL2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BN$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BM2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BO$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BN2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BP$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BO2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BQ$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BP2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BR$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BQ2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BS$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BR2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BT$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BS2567))))","v":0},{"$f":"IF(OFFSET($G2558, -$E2567, $E2567)=\"n/a\",0,IF(OFFSET($G2558,-$E2567,$E2567)+$E2567>BU$5,IFERROR((OFFSET($G2557,-$E2567,$E2567)/(OFFSET($G2558,-$E2567,$E2567))),0),(OFFSET($G2557,-$E2567,$E2567)-SUM($G2567:BT2567))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2574)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>Q$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:P2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>R$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:Q2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>S$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:R2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>T$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:S2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>U$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:T2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>V$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:U2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>W$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:V2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>X$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:W2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>Y$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:X2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>Z$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:Y2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AA$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:Z2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AB$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AA2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AC$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AB2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AD$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AC2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AE$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AD2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AF$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AE2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AG$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AF2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AH$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AG2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AI$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AH2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AJ$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AI2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AK$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AJ2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AL$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AK2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AM$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AL2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AN$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AM2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AO$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AN2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AP$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AO2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AQ$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AP2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AR$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AQ2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AS$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AR2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AT$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AS2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AU$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AT2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AV$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AU2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AW$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AV2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AX$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AW2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AY$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AX2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>AZ$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AY2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BA$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:AZ2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BB$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BA2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BC$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BB2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BD$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BC2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BE$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BD2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BF$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BE2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BG$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BF2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BH$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BG2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BI$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BH2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BJ$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BI2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BK$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BJ2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BL$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BK2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BM$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BL2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BN$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BM2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BO$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BN2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BP$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BO2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BQ$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BP2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BR$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BQ2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BS$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BR2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BT$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BS2574))))","v":0},{"$f":"IF(OFFSET($G2565, -$E2574, $E2574)=\"n/a\",0,IF(OFFSET($G2565,-$E2574,$E2574)+$E2574>BU$5,IFERROR((OFFSET($G2564,-$E2574,$E2574)/(OFFSET($G2565,-$E2574,$E2574))),0),(OFFSET($G2564,-$E2574,$E2574)-SUM($G2574:BT2574))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2575)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>R$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:Q2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>S$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:R2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>T$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:S2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>U$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:T2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>V$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:U2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>W$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:V2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>X$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:W2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>Y$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:X2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>Z$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:Y2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AA$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:Z2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AB$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AA2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AC$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AB2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AD$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AC2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AE$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AD2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AF$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AE2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AG$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AF2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AH$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AG2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AI$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AH2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AJ$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AI2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AK$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AJ2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AL$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AK2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AM$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AL2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AN$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AM2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AO$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AN2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AP$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AO2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AQ$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AP2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AR$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AQ2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AS$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AR2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AT$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AS2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AU$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AT2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AV$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AU2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AW$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AV2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AX$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AW2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AY$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AX2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>AZ$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AY2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BA$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:AZ2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BB$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BA2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BC$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BB2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BD$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BC2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BE$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BD2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BF$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BE2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BG$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BF2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BH$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BG2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BI$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BH2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BJ$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BI2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BK$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BJ2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BL$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BK2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BM$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BL2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BN$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BM2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BO$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BN2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BP$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BO2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BQ$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BP2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BR$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BQ2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BS$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BR2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BT$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BS2575))))","v":0},{"$f":"IF(OFFSET($G2566, -$E2575, $E2575)=\"n/a\",0,IF(OFFSET($G2566,-$E2575,$E2575)+$E2575>BU$5,IFERROR((OFFSET($G2565,-$E2575,$E2575)/(OFFSET($G2566,-$E2575,$E2575))),0),(OFFSET($G2565,-$E2575,$E2575)-SUM($G2575:BT2575))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2576)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>S$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:R2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>T$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:S2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>U$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:T2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>V$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:U2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>W$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:V2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>X$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:W2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>Y$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:X2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>Z$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:Y2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AA$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:Z2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AB$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AA2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AC$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AB2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AD$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AC2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AE$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AD2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AF$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AE2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AG$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AF2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AH$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AG2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AI$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AH2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AJ$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AI2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AK$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AJ2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AL$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AK2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AM$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AL2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AN$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AM2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AO$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AN2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AP$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AO2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AQ$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AP2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AR$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AQ2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AS$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AR2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AT$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AS2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AU$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AT2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AV$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AU2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AW$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AV2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AX$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AW2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AY$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AX2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>AZ$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AY2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BA$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:AZ2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BB$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BA2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BC$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BB2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BD$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BC2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BE$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BD2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BF$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BE2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BG$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BF2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BH$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BG2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BI$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BH2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BJ$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BI2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BK$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BJ2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BL$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BK2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BM$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BL2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BN$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BM2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BO$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BN2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BP$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BO2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BQ$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BP2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BR$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BQ2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BS$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BR2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BT$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BS2576))))","v":0},{"$f":"IF(OFFSET($G2567, -$E2576, $E2576)=\"n/a\",0,IF(OFFSET($G2567,-$E2576,$E2576)+$E2576>BU$5,IFERROR((OFFSET($G2566,-$E2576,$E2576)/(OFFSET($G2567,-$E2576,$E2576))),0),(OFFSET($G2566,-$E2576,$E2576)-SUM($G2576:BT2576))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2577)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>T$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:S2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>U$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:T2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>V$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:U2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>W$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:V2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>X$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:W2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>Y$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:X2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>Z$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:Y2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AA$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:Z2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AB$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AA2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AC$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AB2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AD$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AC2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AE$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AD2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AF$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AE2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AG$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AF2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AH$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AG2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AI$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AH2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AJ$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AI2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AK$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AJ2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AL$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AK2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AM$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AL2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AN$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AM2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AO$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AN2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AP$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AO2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AQ$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AP2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AR$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AQ2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AS$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AR2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AT$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AS2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AU$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AT2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AV$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AU2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AW$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AV2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AX$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AW2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AY$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AX2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>AZ$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AY2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BA$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:AZ2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BB$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BA2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BC$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BB2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BD$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BC2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BE$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BD2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BF$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BE2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BG$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BF2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BH$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BG2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BI$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BH2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BJ$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BI2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BK$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BJ2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BL$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BK2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BM$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BL2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BN$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BM2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BO$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BN2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BP$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BO2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BQ$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BP2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BR$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BQ2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BS$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BR2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BT$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BS2577))))","v":0},{"$f":"IF(OFFSET($G2568, -$E2577, $E2577)=\"n/a\",0,IF(OFFSET($G2568,-$E2577,$E2577)+$E2577>BU$5,IFERROR((OFFSET($G2567,-$E2577,$E2577)/(OFFSET($G2568,-$E2577,$E2577))),0),(OFFSET($G2567,-$E2577,$E2577)-SUM($G2577:BT2577))))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2578)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>U$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:T2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>V$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:U2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>W$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:V2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>X$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:W2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>Y$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:X2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>Z$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:Y2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AA$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:Z2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AB$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AA2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AC$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AB2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AD$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AC2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AE$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AD2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AF$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AE2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AG$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AF2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AH$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AG2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AI$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AH2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AJ$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AI2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AK$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AJ2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AL$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AK2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AM$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AL2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AN$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AM2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AO$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AN2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AP$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AO2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AQ$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AP2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AR$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AQ2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AS$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AR2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AT$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AS2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AU$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AT2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AV$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AU2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AW$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AV2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AX$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AW2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AY$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AX2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>AZ$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AY2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BA$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:AZ2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BB$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BA2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BC$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BB2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BD$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BC2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BE$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BD2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BF$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BE2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BG$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BF2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BH$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BG2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BI$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BH2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BJ$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BI2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BK$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BJ2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BL$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BK2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BM$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BL2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BN$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BM2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BO$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BN2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BP$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BO2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BQ$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BP2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BR$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BQ2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BS$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BR2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BT$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BS2578))))","v":0},{"$f":"IF(OFFSET($G2569, -$E2578, $E2578)=\"n/a\",0,IF(OFFSET($G2569,-$E2578,$E2578)+$E2578>BU$5,IFERROR((OFFSET($G2568,-$E2578,$E2578)/(OFFSET($G2569,-$E2578,$E2578))),0),(OFFSET($G2568,-$E2578,$E2578)-SUM($G2578:BT2578))))","v":0}]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2579)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>V$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:U2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>W$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:V2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>X$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:W2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>Y$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:X2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>Z$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:Y2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AA$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:Z2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AB$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AA2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AC$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AB2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AD$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AC2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AE$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AD2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AF$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AE2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AG$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AF2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AH$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AG2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AI$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AH2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AJ$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AI2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AK$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AJ2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AL$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AK2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AM$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AL2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AN$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AM2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AO$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AN2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AP$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AO2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AQ$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AP2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AR$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AQ2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AS$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AR2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AT$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AS2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AU$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AT2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AV$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AU2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AW$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AV2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AX$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AW2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AY$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AX2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>AZ$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AY2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BA$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:AZ2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BB$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BA2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BC$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BB2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BD$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BC2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BE$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BD2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BF$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BE2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BG$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BF2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BH$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BG2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BI$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BH2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BJ$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BI2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BK$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BJ2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BL$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BK2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BM$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BL2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BN$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BM2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BO$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BN2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BP$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BO2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BQ$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BP2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BR$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BQ2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BS$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BR2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BT$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BS2579))))","v":0},{"$f":"IF(OFFSET($G2570, -$E2579, $E2579)=\"n/a\",0,IF(OFFSET($G2570,-$E2579,$E2579)+$E2579>BU$5,IFERROR((OFFSET($G2569,-$E2579,$E2579)/(OFFSET($G2570,-$E2579,$E2579))),0),(OFFSET($G2569,-$E2579,$E2579)-SUM($G2579:BT2579))))","v":0}]
[null,null,null,null,15,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2580)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>W$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:V2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>X$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:W2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>Y$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:X2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>Z$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:Y2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AA$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:Z2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AB$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AA2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AC$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AB2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AD$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AC2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AE$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AD2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AF$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AE2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AG$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AF2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AH$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AG2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AI$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AH2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AJ$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AI2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AK$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AJ2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AL$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AK2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AM$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AL2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AN$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AM2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AO$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AN2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AP$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AO2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AQ$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AP2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AR$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AQ2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AS$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AR2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AT$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AS2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AU$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AT2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AV$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AU2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AW$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AV2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AX$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AW2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AY$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AX2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>AZ$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AY2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BA$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:AZ2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BB$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BA2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BC$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BB2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BD$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BC2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BE$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BD2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BF$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BE2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BG$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BF2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BH$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BG2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BI$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BH2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BJ$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BI2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BK$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BJ2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BL$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BK2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BM$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BL2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BN$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BM2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BO$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BN2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BP$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BO2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BQ$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BP2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BR$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BQ2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BS$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BR2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BT$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BS2580))))","v":0},{"$f":"IF(OFFSET($G2571, -$E2580, $E2580)=\"n/a\",0,IF(OFFSET($G2571,-$E2580,$E2580)+$E2580>BU$5,IFERROR((OFFSET($G2570,-$E2580,$E2580)/(OFFSET($G2571,-$E2580,$E2580))),0),(OFFSET($G2570,-$E2580,$E2580)-SUM($G2580:BT2580))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E2570","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2582)","v":"Depreciation of t-1 and t-2 adjustment 2009-10"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=M$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:L2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:L2583)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:L2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=N$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:M2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:M2583)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:M2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=O$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:N2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:N2583)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:N2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=P$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:O2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:O2583)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:O2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=Q$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:P2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:P2583)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:P2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=R$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:Q2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:Q2583)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:Q2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=S$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:R2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:R2583)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:R2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=T$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:S2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:S2583)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:S2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=U$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:T2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:T2583)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:T2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=V$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:U2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:U2583)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:U2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=W$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:V2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:V2583)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:V2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=X$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:W2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:W2583)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:W2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=Y$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:X2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:X2583)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:X2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=Z$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:Y2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:Y2583)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:Y2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AA$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:Z2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:Z2583)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:Z2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AB$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AA2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AA2583)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AA2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AC$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AB2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AB2583)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AB2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AD$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AC2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AC2583)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AC2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AE$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AD2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AD2583)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AD2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AF$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AE2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AE2583)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AE2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AG$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AF2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AF2583)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AF2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AH$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AG2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AG2583)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AG2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AI$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AH2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AH2583)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AH2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AJ$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AI2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AI2583)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AI2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AK$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AJ2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AJ2583)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AJ2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AL$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AK2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AK2583)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AK2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AM$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AL2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AL2583)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AL2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AN$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AM2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AM2583)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AM2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AO$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AN2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AN2583)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AN2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AP$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AO2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AO2583)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AO2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AQ$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AP2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AP2583)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AP2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AR$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AQ2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AQ2583)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AQ2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AS$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AR2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AR2583)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AR2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AT$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AS2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AS2583)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AS2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AU$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AT2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AT2583)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AT2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AV$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AU2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AU2583)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AU2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AW$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AV2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AV2583)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AV2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AX$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AW2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AW2583)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AW2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AY$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AX2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AX2583)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AX2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=AZ$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AY2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AY2583)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AY2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BA$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:AZ2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AZ2583)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:AZ2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BB$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BA2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BA2583)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BA2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BC$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BB2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BB2583)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BB2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BD$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BC2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BC2583)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BC2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BE$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BD2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BD2583)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BD2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BF$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BE2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BE2583)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BE2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BG$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BF2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BF2583)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BF2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BH$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BG2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BG2583)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BG2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BI$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BH2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BH2583)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BH2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BJ$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BI2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BI2583)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BI2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BK$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BJ2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BJ2583)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BJ2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BL$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BK2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BK2583)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BK2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BM$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BL2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BL2583)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BL2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BN$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BM2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BM2583)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BM2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BO$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BN2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BN2583)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BN2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BP$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BO2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BO2583)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BO2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BQ$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BP2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BP2583)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BP2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BR$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BQ2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BQ2583)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BQ2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BS$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BR2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BR2583)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BR2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BT$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BS2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BS2583)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BS2583)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2582)+$E2565>=BU$5, 0,\nIF(AND(OFFSET($G2557, -$E2565, $E2582)<>0, OFFSET($G2559, -$E2565, $E2582)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)-SUM($G2583:BT2583)),\nIF(AND(OFFSET($G2557, -$E2565, $E2582)=0, OFFSET($G2559, -$E2565, $E2582)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2560, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BT2583)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2582)<OFFSET($G2558, -$E2565, $E2582)+$E2582, IFERROR(OFFSET($G2557, -$E2565, $E2582)/OFFSET($G2558, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)/OFFSET($G2560, -$E2565, $E2582), 0), OFFSET($G2557, -$E2565, $E2582)+OFFSET($G2559, -$E2565, $E2582)-SUM($G2583:BT2583)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E2583+5","v":10},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2583)","v":"Depreciation of t-1 and t-2 adjustment 2014-15"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=R$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:Q2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:Q2584)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:Q2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=S$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:R2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:R2584)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:R2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=T$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:S2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:S2584)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:S2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=U$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:T2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:T2584)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:T2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=V$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:U2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:U2584)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:U2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=W$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:V2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:V2584)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:V2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=X$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:W2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:W2584)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:W2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=Y$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:X2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:X2584)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:X2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=Z$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:Y2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:Y2584)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:Y2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AA$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:Z2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:Z2584)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:Z2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AB$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AA2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AA2584)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AA2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AC$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AB2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AB2584)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AB2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AD$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AC2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AC2584)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AC2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AE$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AD2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AD2584)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AD2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AF$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AE2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AE2584)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AE2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AG$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AF2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AF2584)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AF2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AH$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AG2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AG2584)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AG2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AI$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AH2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AH2584)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AH2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AJ$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AI2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AI2584)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AI2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AK$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AJ2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AJ2584)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AJ2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AL$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AK2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AK2584)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AK2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AM$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AL2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AL2584)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AL2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AN$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AM2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AM2584)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AM2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AO$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AN2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AN2584)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AN2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AP$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AO2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AO2584)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AO2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AQ$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AP2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AP2584)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AP2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AR$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AQ2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AQ2584)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AQ2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AS$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AR2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AR2584)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AR2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AT$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AS2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AS2584)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AS2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AU$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AT2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AT2584)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AT2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AV$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AU2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AU2584)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AU2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AW$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AV2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AV2584)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AV2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AX$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AW2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AW2584)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AW2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AY$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AX2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AX2584)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AX2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=AZ$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AY2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AY2584)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AY2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BA$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:AZ2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AZ2584)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:AZ2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BB$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BA2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BA2584)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BA2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BC$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BB2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BB2584)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BB2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BD$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BC2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BC2584)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BC2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BE$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BD2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BD2584)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BD2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BF$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BE2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BE2584)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BE2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BG$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BF2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BF2584)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BF2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BH$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BG2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BG2584)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BG2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BI$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BH2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BH2584)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BH2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BJ$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BI2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BI2584)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BI2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BK$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BJ2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BJ2584)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BJ2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BL$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BK2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BK2584)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BK2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BM$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BL2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BL2584)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BL2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BN$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BM2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BM2584)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BM2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BO$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BN2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BN2584)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BN2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BP$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BO2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BO2584)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BO2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BQ$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BP2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BP2584)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BP2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BR$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BQ2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BQ2584)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BQ2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BS$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BR2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BR2584)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BR2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BT$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BS2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BS2584)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BS2584)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2583)+$E2566>=BU$5, 0,\nIF(AND(OFFSET($G2558, -$E2566, $E2583)<>0, OFFSET($G2560, -$E2566, $E2583)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)-SUM($G2584:BT2584)),\nIF(AND(OFFSET($G2558, -$E2566, $E2583)=0, OFFSET($G2560, -$E2566, $E2583)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2561, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BT2584)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2583)<OFFSET($G2559, -$E2566, $E2583)+$E2583, IFERROR(OFFSET($G2558, -$E2566, $E2583)/OFFSET($G2559, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)/OFFSET($G2561, -$E2566, $E2583), 0), OFFSET($G2558, -$E2566, $E2583)+OFFSET($G2560, -$E2566, $E2583)-SUM($G2584:BT2584)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E2584+5","v":15},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2584)","v":"Depreciation of t-1 and t-2 adjustment 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=W$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:V2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:V2585)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:V2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=X$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:W2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:W2585)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:W2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=Y$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:X2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:X2585)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:X2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=Z$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:Y2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:Y2585)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:Y2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AA$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:Z2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:Z2585)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:Z2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AB$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AA2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AA2585)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AA2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AC$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AB2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AB2585)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AB2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AD$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AC2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AC2585)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AC2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AE$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AD2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AD2585)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AD2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AF$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AE2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AE2585)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AE2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AG$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AF2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AF2585)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AF2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AH$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AG2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AG2585)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AG2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AI$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AH2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AH2585)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AH2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AJ$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AI2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AI2585)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AI2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AK$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AJ2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AJ2585)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AJ2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AL$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AK2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AK2585)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AK2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AM$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AL2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AL2585)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AL2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AN$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AM2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AM2585)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AM2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AO$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AN2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AN2585)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AN2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AP$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AO2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AO2585)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AO2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AQ$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AP2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AP2585)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AP2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AR$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AQ2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AQ2585)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AQ2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AS$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AR2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AR2585)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AR2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AT$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AS2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AS2585)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AS2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AU$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AT2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AT2585)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AT2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AV$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AU2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AU2585)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AU2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AW$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AV2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AV2585)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AV2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AX$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AW2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AW2585)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AW2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AY$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AX2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AX2585)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AX2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=AZ$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AY2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AY2585)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AY2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BA$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:AZ2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AZ2585)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:AZ2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BB$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BA2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BA2585)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BA2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BC$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BB2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BB2585)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BB2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BD$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BC2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BC2585)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BC2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BE$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BD2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BD2585)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BD2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BF$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BE2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BE2585)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BE2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BG$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BF2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BF2585)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BF2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BH$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BG2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BG2585)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BG2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BI$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BH2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BH2585)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BH2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BJ$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BI2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BI2585)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BI2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BK$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BJ2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BJ2585)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BJ2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BL$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BK2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BK2585)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BK2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BM$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BL2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BL2585)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BL2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BN$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BM2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BM2585)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BM2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BO$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BN2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BN2585)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BN2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BP$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BO2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BO2585)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BO2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BQ$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BP2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BP2585)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BP2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BR$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BQ2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BQ2585)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BQ2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BS$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BR2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BR2585)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BR2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BT$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BS2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BS2585)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BS2585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2584)+$E2567>=BU$5, 0,\nIF(AND(OFFSET($G2559, -$E2567, $E2584)<>0, OFFSET($G2561, -$E2567, $E2584)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)-SUM($G2585:BT2585)),\nIF(AND(OFFSET($G2559, -$E2567, $E2584)=0, OFFSET($G2561, -$E2567, $E2584)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2562, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BT2585)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2584)<OFFSET($G2560, -$E2567, $E2584)+$E2584, IFERROR(OFFSET($G2559, -$E2567, $E2584)/OFFSET($G2560, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)/OFFSET($G2562, -$E2567, $E2584), 0), OFFSET($G2559, -$E2567, $E2584)+OFFSET($G2561, -$E2567, $E2584)-SUM($G2585:BT2585)))))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2566)","v":"Depreciation of asset adjustments - RAB 2010-11"},null,null,{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(I$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:H2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(J$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:I2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(K$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:J2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(L$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:K2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(M$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:L2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(N$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:M2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(O$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:N2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(P$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:O2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:P2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(R$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:Q2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(S$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:R2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(T$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:S2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(U$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:T2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(V$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:U2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(W$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:V2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(X$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:W2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:X2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:Y2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:Z2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AA2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AB2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AC2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AD2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AE2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AF2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AG2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AH2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AI2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AJ2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AK2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AL2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AM2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AN2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AO2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AP2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AQ2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AR2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AS2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AT2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AU2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AV2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AW2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AX2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AY2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:AZ2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BA2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BB2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BC2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BD2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BE2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BF2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BG2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BH2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BI2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BJ2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BK2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BL2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BM2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BN2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BO2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BP2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BQ2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BR2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BS2588)))","v":0},{"$f":"IF(OR(OFFSET($G2561, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=0, OFFSET($G2562, -$E2565, $E2566)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2562, -$E2565, $E2566)+$E2566, IFERROR(OFFSET($G2561, -$E2565, $E2566)/OFFSET($G2562, -$E2565, $E2566), 0), OFFSET($G2561, -$E2565, $E2566)-SUM($G2588:BT2588)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2567)","v":"Depreciation of asset adjustments - RAB 2011-12"},null,null,null,{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(J$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:I2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(K$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:J2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(L$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:K2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(M$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:L2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(N$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:M2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(O$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:N2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(P$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:O2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:P2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(R$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:Q2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(S$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:R2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(T$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:S2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(U$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:T2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(V$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:U2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(W$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:V2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(X$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:W2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:X2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:Y2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:Z2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AA2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AB2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AC2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AD2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AE2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AF2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AG2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AH2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AI2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AJ2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AK2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AL2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AM2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AN2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AO2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AP2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AQ2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AR2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AS2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AT2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AU2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AV2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AW2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AX2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AY2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:AZ2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BA2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BB2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BC2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BD2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BE2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BF2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BG2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BH2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BI2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BJ2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BK2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BL2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BM2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BN2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BO2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BP2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BQ2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BR2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BS2589)))","v":0},{"$f":"IF(OR(OFFSET($G2562, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=0, OFFSET($G2563, -$E2566, $E2567)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2563, -$E2566, $E2567)+$E2567, IFERROR(OFFSET($G2562, -$E2566, $E2567)/OFFSET($G2563, -$E2566, $E2567), 0), OFFSET($G2562, -$E2566, $E2567)-SUM($G2589:BT2589)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2568)","v":"Depreciation of asset adjustments - RAB 2012-13"},null,null,null,null,{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(K$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:J2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(L$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:K2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(M$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:L2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(N$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:M2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(O$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:N2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(P$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:O2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:P2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(R$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:Q2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(S$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:R2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(T$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:S2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(U$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:T2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(V$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:U2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(W$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:V2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(X$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:W2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:X2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:Y2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:Z2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AA2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AB2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AC2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AD2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AE2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AF2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AG2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AH2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AI2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AJ2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AK2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AL2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AM2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AN2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AO2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AP2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AQ2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AR2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AS2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AT2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AU2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AV2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AW2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AX2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AY2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:AZ2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BA2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BB2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BC2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BD2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BE2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BF2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BG2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BH2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BI2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BJ2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BK2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BL2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BM2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BN2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BO2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BP2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BQ2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BR2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BS2590)))","v":0},{"$f":"IF(OR(OFFSET($G2563, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=0, OFFSET($G2564, -$E2567, $E2568)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2564, -$E2567, $E2568)+$E2568, IFERROR(OFFSET($G2563, -$E2567, $E2568)/OFFSET($G2564, -$E2567, $E2568), 0), OFFSET($G2563, -$E2567, $E2568)-SUM($G2590:BT2590)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2569)","v":"Depreciation of asset adjustments - RAB 2013-14"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(L$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:K2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(M$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:L2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(N$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:M2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(O$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:N2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(P$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:O2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:P2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(R$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:Q2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(S$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:R2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(T$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:S2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(U$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:T2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(V$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:U2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(W$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:V2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(X$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:W2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:X2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:Y2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:Z2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AA2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AB2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AC2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AD2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AE2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AF2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AG2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AH2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AI2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AJ2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AK2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AL2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AM2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AN2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AO2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AP2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AQ2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AR2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AS2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AT2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AU2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AV2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AW2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AX2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AY2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:AZ2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BA2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BB2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BC2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BD2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BE2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BF2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BG2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BH2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BI2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BJ2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BK2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BL2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BM2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BN2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BO2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BP2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BQ2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BR2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BS2591)))","v":0},{"$f":"IF(OR(OFFSET($G2564, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=0, OFFSET($G2565, -$E2568, $E2569)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2565, -$E2568, $E2569)+$E2569, IFERROR(OFFSET($G2564, -$E2568, $E2569)/OFFSET($G2565, -$E2568, $E2569), 0), OFFSET($G2564, -$E2568, $E2569)-SUM($G2591:BT2591)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2570)","v":"Depreciation of asset adjustments - RAB 2014-15"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(M$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:L2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(N$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:M2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(O$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:N2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(P$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:O2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:P2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(R$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:Q2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(S$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:R2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(T$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:S2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(U$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:T2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(V$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:U2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(W$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:V2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(X$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:W2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:X2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:Y2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:Z2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AA2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AB2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AC2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AD2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AE2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AF2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AG2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AH2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AI2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AJ2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AK2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AL2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AM2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AN2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AO2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AP2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AQ2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AR2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AS2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AT2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AU2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AV2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AW2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AX2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AY2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:AZ2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BA2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BB2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BC2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BD2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BE2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BF2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BG2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BH2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BI2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BJ2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BK2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BL2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BM2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BN2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BO2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BP2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BQ2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BR2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BS2592)))","v":0},{"$f":"IF(OR(OFFSET($G2565, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=0, OFFSET($G2566, -$E2569, $E2570)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2566, -$E2569, $E2570)+$E2570, IFERROR(OFFSET($G2565, -$E2569, $E2570)/OFFSET($G2566, -$E2569, $E2570), 0), OFFSET($G2565, -$E2569, $E2570)-SUM($G2592:BT2592)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2571)","v":"Depreciation of asset adjustments - RAB 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(N$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:M2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(O$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:N2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(P$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:O2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:P2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(R$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:Q2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(S$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:R2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(T$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:S2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(U$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:T2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(V$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:U2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(W$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:V2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(X$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:W2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:X2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:Y2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:Z2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AA2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AB2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AC2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AD2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AE2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AF2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AG2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AH2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AI2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AJ2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AK2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AL2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AM2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AN2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AO2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AP2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AQ2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AR2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AS2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AT2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AU2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AV2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AW2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AX2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AY2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:AZ2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BA2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BB2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BC2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BD2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BE2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BF2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BG2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BH2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BI2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BJ2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BK2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BL2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BM2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BN2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BO2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BP2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BQ2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BR2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BS2593)))","v":0},{"$f":"IF(OR(OFFSET($G2566, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=0, OFFSET($G2567, -$E2570, $E2571)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2567, -$E2570, $E2571)+$E2571, IFERROR(OFFSET($G2566, -$E2570, $E2571)/OFFSET($G2567, -$E2570, $E2571), 0), OFFSET($G2566, -$E2570, $E2571)-SUM($G2593:BT2593)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2572)","v":"Depreciation of asset adjustments - RAB 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(O$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:N2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(P$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:O2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:P2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(R$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:Q2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(S$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:R2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(T$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:S2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(U$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:T2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(V$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:U2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(W$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:V2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(X$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:W2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:X2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:Y2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:Z2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AA2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AB2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AC2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AD2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AE2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AF2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AG2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AH2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AI2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AJ2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AK2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AL2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AM2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AN2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AO2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AP2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AQ2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AR2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AS2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AT2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AU2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AV2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AW2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AX2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AY2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:AZ2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BA2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BB2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BC2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BD2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BE2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BF2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BG2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BH2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BI2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BJ2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BK2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BL2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BM2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BN2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BO2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BP2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BQ2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BR2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BS2594)))","v":0},{"$f":"IF(OR(OFFSET($G2567, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=0, OFFSET($G2568, -$E2571, $E2572)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2568, -$E2571, $E2572)+$E2572, IFERROR(OFFSET($G2567, -$E2571, $E2572)/OFFSET($G2568, -$E2571, $E2572), 0), OFFSET($G2567, -$E2571, $E2572)-SUM($G2594:BT2594)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2573)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(P$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:O2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:P2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(R$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:Q2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(S$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:R2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(T$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:S2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(U$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:T2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(V$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:U2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(W$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:V2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(X$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:W2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:X2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:Y2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:Z2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AA2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AB2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AC2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AD2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AE2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AF2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AG2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AH2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AI2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AJ2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AK2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AL2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AM2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AN2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AO2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AP2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AQ2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AR2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AS2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AT2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AU2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AV2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AW2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AX2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AY2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:AZ2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BA2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BB2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BC2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BD2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BE2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BF2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BG2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BH2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BI2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BJ2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BK2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BL2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BM2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BN2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BO2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BP2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BQ2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BR2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BS2595)))","v":0},{"$f":"IF(OR(OFFSET($G2568, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=0, OFFSET($G2569, -$E2572, $E2573)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2569, -$E2572, $E2573)+$E2573, IFERROR(OFFSET($G2568, -$E2572, $E2573)/OFFSET($G2569, -$E2572, $E2573), 0), OFFSET($G2568, -$E2572, $E2573)-SUM($G2595:BT2595)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2574)","v":"Depreciation of asset adjustments - RAB 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:P2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(R$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:Q2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(S$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:R2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(T$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:S2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(U$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:T2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(V$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:U2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(W$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:V2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(X$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:W2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:X2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:Y2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:Z2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AA2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AB2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AC2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AD2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AE2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AF2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AG2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AH2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AI2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AJ2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AK2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AL2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AM2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AN2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AO2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AP2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AQ2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AR2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AS2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AT2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AU2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AV2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AW2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AX2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AY2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:AZ2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BA2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BB2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BC2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BD2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BE2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BF2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BG2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BH2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BI2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BJ2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BK2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BL2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BM2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BN2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BO2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BP2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BQ2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BR2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BS2596)))","v":0},{"$f":"IF(OR(OFFSET($G2569, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=0, OFFSET($G2570, -$E2573, $E2574)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2570, -$E2573, $E2574)+$E2574, IFERROR(OFFSET($G2569, -$E2573, $E2574)/OFFSET($G2570, -$E2573, $E2574), 0), OFFSET($G2569, -$E2573, $E2574)-SUM($G2596:BT2596)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2575)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(R$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:Q2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(S$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:R2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(T$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:S2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(U$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:T2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(V$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:U2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(W$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:V2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(X$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:W2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:X2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:Y2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:Z2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AA2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AB2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AC2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AD2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AE2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AF2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AG2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AH2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AI2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AJ2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AK2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AL2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AM2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AN2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AO2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AP2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AQ2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AR2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AS2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AT2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AU2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AV2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AW2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AX2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AY2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:AZ2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BA2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BB2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BC2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BD2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BE2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BF2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BG2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BH2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BI2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BJ2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BK2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BL2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BM2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BN2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BO2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BP2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BQ2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BR2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BS2597)))","v":0},{"$f":"IF(OR(OFFSET($G2570, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=0, OFFSET($G2571, -$E2574, $E2575)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2571, -$E2574, $E2575)+$E2575, IFERROR(OFFSET($G2570, -$E2574, $E2575)/OFFSET($G2571, -$E2574, $E2575), 0), OFFSET($G2570, -$E2574, $E2575)-SUM($G2597:BT2597)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2576)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(S$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:R2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(T$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:S2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(U$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:T2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(V$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:U2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(W$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:V2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(X$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:W2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:X2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:Y2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:Z2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AA2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AB2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AC2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AD2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AE2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AF2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AG2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AH2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AI2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AJ2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AK2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AL2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AM2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AN2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AO2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AP2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AQ2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AR2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AS2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AT2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AU2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AV2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AW2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AX2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AY2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:AZ2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BA2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BB2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BC2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BD2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BE2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BF2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BG2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BH2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BI2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BJ2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BK2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BL2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BM2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BN2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BO2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BP2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BQ2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BR2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BS2598)))","v":0},{"$f":"IF(OR(OFFSET($G2571, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=0, OFFSET($G2572, -$E2575, $E2576)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2572, -$E2575, $E2576)+$E2576, IFERROR(OFFSET($G2571, -$E2575, $E2576)/OFFSET($G2572, -$E2575, $E2576), 0), OFFSET($G2571, -$E2575, $E2576)-SUM($G2598:BT2598)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2577)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(T$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:S2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(U$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:T2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(V$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:U2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(W$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:V2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(X$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:W2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:X2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:Y2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:Z2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AA2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AB2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AC2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AD2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AE2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AF2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AG2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AH2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AI2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AJ2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AK2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AL2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AM2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AN2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AO2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AP2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AQ2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AR2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AS2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AT2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AU2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AV2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AW2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AX2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AY2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:AZ2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BA2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BB2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BC2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BD2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BE2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BF2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BG2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BH2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BI2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BJ2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BK2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BL2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BM2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BN2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BO2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BP2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BQ2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BR2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BS2599)))","v":0},{"$f":"IF(OR(OFFSET($G2572, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=0, OFFSET($G2573, -$E2576, $E2577)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2573, -$E2576, $E2577)+$E2577, IFERROR(OFFSET($G2572, -$E2576, $E2577)/OFFSET($G2573, -$E2576, $E2577), 0), OFFSET($G2572, -$E2576, $E2577)-SUM($G2599:BT2599)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2578)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(U$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:T2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(V$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:U2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(W$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:V2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(X$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:W2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:X2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:Y2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:Z2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AA2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AB2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AC2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AD2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AE2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AF2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AG2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AH2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AI2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AJ2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AK2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AL2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AM2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AN2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AO2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AP2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AQ2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AR2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AS2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AT2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AU2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AV2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AW2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AX2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AY2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:AZ2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BA2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BB2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BC2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BD2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BE2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BF2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BG2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BH2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BI2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BJ2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BK2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BL2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BM2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BN2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BO2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BP2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BQ2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BR2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BS2600)))","v":0},{"$f":"IF(OR(OFFSET($G2573, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=0, OFFSET($G2574, -$E2577, $E2578)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2574, -$E2577, $E2578)+$E2578, IFERROR(OFFSET($G2573, -$E2577, $E2578)/OFFSET($G2574, -$E2577, $E2578), 0), OFFSET($G2573, -$E2577, $E2578)-SUM($G2600:BT2600)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2579)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(V$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:U2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(W$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:V2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(X$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:W2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:X2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:Y2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:Z2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AA2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AB2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AC2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AD2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AE2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AF2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AG2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AH2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AI2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AJ2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AK2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AL2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AM2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AN2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AO2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AP2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AQ2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AR2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AS2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AT2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AU2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AV2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AW2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AX2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AY2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:AZ2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BA2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BB2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BC2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BD2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BE2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BF2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BG2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BH2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BI2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BJ2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BK2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BL2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BM2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BN2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BO2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BP2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BQ2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BR2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BS2601)))","v":0},{"$f":"IF(OR(OFFSET($G2574, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=0, OFFSET($G2575, -$E2578, $E2579)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2575, -$E2578, $E2579)+$E2579, IFERROR(OFFSET($G2574, -$E2578, $E2579)/OFFSET($G2575, -$E2578, $E2579), 0), OFFSET($G2574, -$E2578, $E2579)-SUM($G2601:BT2601)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2580)","v":"Depreciation of asset adjustments - RAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(W$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:V2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(X$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:W2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:X2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:Y2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:Z2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AA2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AB2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AC2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AD2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AE2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AF2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AG2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AH2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AI2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AJ2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AK2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AL2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AM2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AN2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AO2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AP2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AQ2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AR2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AS2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AT2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AU2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AV2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AW2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AX2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AY2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:AZ2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BA2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BB2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BC2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BD2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BE2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BF2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BG2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BH2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BI2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BJ2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BK2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BL2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BM2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BN2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BO2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BP2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BQ2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BR2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BS2602)))","v":0},{"$f":"IF(OR(OFFSET($G2575, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=0, OFFSET($G2576, -$E2579, $E2580)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2576, -$E2579, $E2580)+$E2580, IFERROR(OFFSET($G2575, -$E2579, $E2580)/OFFSET($G2576, -$E2579, $E2580), 0), OFFSET($G2575, -$E2579, $E2580)-SUM($G2602:BT2602)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E2555, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"Equity raising costs - depreciation"},null,{"$f":"SUM(H2565:H2603)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN2565:AN2603)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT2565:BT2603)","v":0},{"$f":"SUM(BU2565:BU2603)","v":0}]

{"sheet":"RAB tracking summary","index":5,"n_rows":58,"n_cols":68,"rows_kept":58,"cut":false,"hidden":false,"merged":[[6,4,6,5]]}
[]
[null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8)&\" - RAB tracking summary - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"SA Power Networks - RAB tracking summary - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,"Year",null,null,null,null,{"$f":"INDEX(RAB_years, SUM('RAB input'!$11:$11))","v":"2024-25"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2025-26"},{"$f":"IF(LEN(H4)>4,CONCATENATE(LEFT(H4,4)+1&\"-\"&IF(RIGHT(H4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(H4, 2)=\"99\", \"00\", RIGHT(H4,2)+1)),H4+1)","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86"]
[null,{"$f":"\"RAB tracking summary table ($m, \"&G4&\")\"","v":"RAB tracking summary table ($m, 2024-25)"}]
[]
[null,null,null,"RAB (RFM)","Adjustment required",null,"Total"]
[null,"Forecast RAB depreciation",null,{"$f":"SUM(D9:D58)","v":62.432875775943373},null,null,{"$f":"SUM(G9:G58)","v":61.611009877334965},{"$f":"SUM(H9:H58)","v":3.9362198386741696},{"$f":"SUM(I9:I58)","v":3.8986041552661921},3.6470022785562688,3.5190452837696178,3.4427668670311067,3.3705793753218276,3.2738233602432145,3.2006433054829979,3.044468892556611,2.8521207994837385,2.7289827936812845,2.5888395766211643,2.4989868559563528,2.3444027653472497,2.2138998663769409,2.0656976245825684,1.9158732043460791,1.793060642229753,1.6359350482757864,1.5088575260737915,1.3743801131051445,1.1491465456205048,1.041780501806969,0.78778919740464382,0.66982940605601038,0.49517520032234086,0.42239197839592696,0.1907068747467261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'RAB input'!$E25","v":"Public Lighting Post 1999 RAB"},{"$f":"INDEX('RAB input'!511:511, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},{"$f":"IF($G9=0, 1, (1+$F9/$G9))","v":1},{"$f":"$D9-$G9","v":0},{"$f":"SUM(H9:XFD9)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$56:$56, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E26","v":"Public Lighting Post 1999 Capex"},{"$f":"INDEX('RAB input'!512:512, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$108:$108, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E27","v":"IT Projects"},{"$f":"INDEX('RAB input'!513:513, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$160:$160, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E28","v":"Capex 1999"},{"$f":"INDEX('RAB input'!514:514, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0.52118236867116385},1.0357283011685228,1.7978615251315389E-2,0.50320375341984847,{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25160187670992445},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25160187670992401},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$212:$212, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E29","v":"Capex 2000"},{"$f":"INDEX('RAB input'!515:515, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0.39220864867260552},1.0217199649162183,8.3376643126523708E-3,0.38387098435995315,{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12795699478665085},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12795699478665085},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12795699478665143},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$264:$264, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E30","v":"Capex 2001"},{"$f":"INDEX('RAB input'!516:516, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0.30972851375570032},1.0151250084852805,4.6148468016549704E-3,0.30511366695404535,{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.6278416738511198E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.6278416738511198E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.6278416738511198E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.6278416738511781E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$316:$316, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E31","v":"Capex 2002"},{"$f":"INDEX('RAB input'!517:517, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0.36505113248591359},1.0113971931760364,4.1136739395208344E-3,0.36093745854639275,{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.2187491709278434E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.2187491709278434E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.2187491709278434E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.2187491709278434E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.2187491709279003E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$368:$368, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E32","v":"Capex 2003"},{"$f":"INDEX('RAB input'!518:518, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0.58579044537991765},1.0090508669391594,5.2543549082390006E-3,0.58053609047167865,{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.6756015078613061E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.6756015078613061E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.6756015078613061E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.6756015078613061E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.6756015078613061E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.6756015078613269E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$420:$420, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E33","v":"Capex 2004"},{"$f":"INDEX('RAB input'!519:519, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0.51608399839080155},1.0074642021787867,3.823615069294517E-3,0.51226038332150703,{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.3180054760215302E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.3180054760215302E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.3180054760215302E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.3180054760215302E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.3180054760215302E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.3180054760215302E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.3180054760215302E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$472:$472, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E34","v":"Capex 2005"},{"$f":"INDEX('RAB input'!520:520, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1.2573093451250497},1.0063342976336795,7.9140417139274E-3,1.2493953034111223,{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15617441292639042},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15617441292639042},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15617441292639042},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15617441292639042},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15617441292639042},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15617441292639042},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15617441292639042},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15617441292638923},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$524:$524, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E35","v":"Capex 2006"},{"$f":"INDEX('RAB input'!521:521, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1.7406496597908121},1.0054974534177608,9.5168221349690718E-3,1.731132837655843,{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19234809307287121},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19234809307287121},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19234809307287121},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19234809307287121},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19234809307287121},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19234809307287121},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19234809307287121},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19234809307287121},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19234809307287354},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$576:$576, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E36","v":"Capex 2007"},{"$f":"INDEX('RAB input'!522:522, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1.2373623446263897},1.004858196754828,5.9822866018548471E-3,1.2313800580245349,{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12313800580245343},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12313800580245343},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12313800580245343},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12313800580245343},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12313800580245343},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12313800580245343},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12313800580245343},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12313800580245343},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12313800580245343},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12313800580245429},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$628:$628, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E37","v":"Capex 2008"},{"$f":"INDEX('RAB input'!523:523, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1.5482927857855975},1.0043574892139855,6.7173981242796277E-3,1.5415753876613179,{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14014321706011978},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14014321706011978},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14014321706011978},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14014321706011978},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14014321706011978},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14014321706011978},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14014321706011978},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14014321706011978},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14014321706011978},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14014321706011978},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14014321706012001},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$680:$680, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E38","v":"Capex 2009"},{"$f":"INDEX('RAB input'!524:524, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1.08249930386856},1.0039570828232824,4.2666558908150964E-3,1.0782326479777449,{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.9852720664812119E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.9852720664812119E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.9852720664812119E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.9852720664812119E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.9852720664812119E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.9852720664812119E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.9852720664812119E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.9852720664812119E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.9852720664812119E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.9852720664812119E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.9852720664812119E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.9852720664811814E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$732:$732, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E39","v":"Capex 2010"},{"$f":"INDEX('RAB input'!525:525, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":2.0168904907832648},1.0036312388721731,7.2973128649111985E-3,2.0095931779183536,{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15458409060910408},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15458409060910408},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15458409060910408},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15458409060910408},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15458409060910408},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15458409060910408},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15458409060910408},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15458409060910408},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15458409060910408},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15458409060910408},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15458409060910408},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15458409060910408},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15458409060910452},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E40","v":"Capex 2011"},{"$f":"INDEX('RAB input'!526:526, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1.821215816684181},0.99681191050374285,-5.8247689001369451E-3,1.8270405855843179,{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.13050289897030834},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.13050289897030834},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.13050289897030834},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.13050289897030834},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.13050289897030834},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.13050289897030834},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.13050289897030834},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.13050289897030834},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.13050289897030834},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.13050289897030834},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.13050289897030834},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.13050289897030834},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.13050289897030834},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.13050289897030959},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$836:$836, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E41","v":"Capex 2012"},{"$f":"INDEX('RAB input'!527:527, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":2.2714061403700305},1.0217596858944302,4.8372513454439492E-2,2.223033626915591,{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14820224179437266},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14820224179437266},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14820224179437266},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14820224179437266},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14820224179437266},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14820224179437266},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14820224179437266},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14820224179437266},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14820224179437266},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14820224179437266},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14820224179437266},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14820224179437266},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14820224179437266},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14820224179437266},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14820224179437372},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$888:$888, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E42","v":"Capex 2013"},{"$f":"INDEX('RAB input'!528:528, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":2.4179298629801567},1.0086514347776288,2.0739139196352063E-2,2.3971907237838046,{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1498244202364877},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1498244202364877},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1498244202364877},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1498244202364877},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1498244202364877},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1498244202364877},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1498244202364877},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1498244202364877},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1498244202364877},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1498244202364877},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1498244202364877},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1498244202364877},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1498244202364877},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1498244202364877},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1498244202364877},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14982442023648876},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$940:$940, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E43","v":"Capex 2014"},{"$f":"INDEX('RAB input'!529:529, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":2.0937366225119489},1.0028369710108571,5.9230665343830147E-3,2.0878135559775659,{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12281256211632746},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12281256211632746},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12281256211632746},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12281256211632746},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12281256211632746},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12281256211632746},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12281256211632746},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12281256211632746},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12281256211632746},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12281256211632746},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12281256211632746},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12281256211632746},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12281256211632746},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12281256211632746},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12281256211632746},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12281256211632746},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12281256211632711},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$992:$992, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E44","v":"Capex 2015"},{"$f":"INDEX('RAB input'!530:530, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":2.8924741289151985},1.0227042146235918,6.4213437743823043E-2,{"$f":"SUM(H28:XFD28)","v":2.8282606911713755},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15712559395396522},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15712559395396522},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15712559395396522},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15712559395396522},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15712559395396522},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15712559395396522},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15712559395396522},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15712559395396522},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15712559395396522},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15712559395396522},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15712559395396522},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15712559395396522},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15712559395396522},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15712559395396522},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15712559395396522},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15712559395396522},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15712559395396522},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15712559395396625},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1044:$1044, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E45","v":"Capex 2016"},{"$f":"INDEX('RAB input'!531:531, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":2.4580152911285884},1.018033902512159,{"$f":"$D29-$G29","v":4.3542369290672678E-2},{"$f":"SUM(H29:XFD29)","v":2.4144729218379157},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12707752220199559},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12707752220199559},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12707752220199559},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12707752220199559},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12707752220199559},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12707752220199559},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12707752220199559},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12707752220199559},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12707752220199559},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12707752220199559},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12707752220199559},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12707752220199559},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12707752220199559},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12707752220199559},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12707752220199559},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12707752220199559},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12707752220199559},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12707752220199559},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1270775222019952},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1096:$1096, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E46","v":"Capex 2017"},{"$f":"INDEX('RAB input'!532:532, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":2.7440133129650861},1.0202506325745617,5.4465053592113843E-2,2.6895482593729723,{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1344774129686486},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1344774129686486},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1344774129686486},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1344774129686486},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1344774129686486},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1344774129686486},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1344774129686486},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1344774129686486},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1344774129686486},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1344774129686486},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1344774129686486},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1344774129686486},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1344774129686486},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1344774129686486},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1344774129686486},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1344774129686486},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1344774129686486},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1344774129686486},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1344774129686486},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.13447741296864904},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1148:$1148, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E47","v":"Capex 2018"},{"$f":"INDEX('RAB input'!533:533, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":4.8016700922395623},1.0151726464524808,7.1765175062183495E-2,4.7299049171773788,{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22523356748463705},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22523356748463705},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22523356748463705},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22523356748463705},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22523356748463705},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22523356748463705},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22523356748463705},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22523356748463705},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22523356748463705},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22523356748463705},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22523356748463705},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22523356748463705},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22523356748463705},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22523356748463705},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22523356748463705},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22523356748463705},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22523356748463705},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22523356748463705},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22523356748463705},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22523356748463705},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22523356748463888},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E48","v":"Capex 2019"},{"$f":"INDEX('RAB input'!534:534, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":2.4005721928668331},1.0163075212781971,3.8519228968992625E-2,2.3620529638978405,{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10736604381353822},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10736604381353822},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10736604381353822},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10736604381353822},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10736604381353822},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10736604381353822},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10736604381353822},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10736604381353822},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10736604381353822},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10736604381353822},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10736604381353822},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10736604381353822},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10736604381353822},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10736604381353822},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10736604381353822},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10736604381353822},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10736604381353822},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10736604381353822},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10736604381353822},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10736604381353822},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10736604381353822},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10736604381353734},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1252:$1252, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E49","v":"Capex 2020"},{"$f":"INDEX('RAB input'!535:535, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":3.67472143263877},1.0048971938091251,1.7908123498647566E-2,3.6568133091401225,{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15899188300609227},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15899188300609227},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15899188300609227},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15899188300609227},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15899188300609227},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15899188300609227},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15899188300609227},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15899188300609227},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15899188300609227},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15899188300609227},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15899188300609227},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15899188300609227},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15899188300609227},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15899188300609227},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15899188300609227},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15899188300609227},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15899188300609227},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15899188300609227},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15899188300609227},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15899188300609227},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15899188300609227},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15899188300609227},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15899188300609352},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1304:$1304, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E50","v":"IT 2019"},{"$f":"INDEX('RAB input'!536:536, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1.0668257644233041E-2},1,1.0668257644233041E-2,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1356:$1356, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E51","v":"IT 2020"},{"$f":"INDEX('RAB input'!537:537, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0.37212073204260282},9.8927016161479298,0.33450504863462582,3.7615683407976989E-2,{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.7615683407976989E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1408:$1408, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E52","v":"MkII to MkIII Transition"},{"$f":"INDEX('RAB input'!538:538, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0.79560849288477642},1.0839293091506099,6.1604452060165737E-2,0.73400404082461068,{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1913219166287435E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1913219166287435E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1913219166287435E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1913219166287435E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1913219166287435E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1913219166287435E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1913219166287435E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1913219166287435E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1913219166287435E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1913219166287435E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1913219166287435E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1913219166287435E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1913219166287435E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1913219166287435E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1913219166287435E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1913219166287435E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1913219166287435E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1913219166287435E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1913219166287435E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1913219166287435E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1913219166287435E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1913219166287435E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1913219166287365E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1460:$1460, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E53","v":"Regional Installations"},{"$f":"INDEX('RAB input'!539:539, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0.39844681969050211},1.0839293091506097,3.0851980869570528E-2,0.36759483882093158,{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5982384296562242E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5982384296562242E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5982384296562242E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5982384296562242E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5982384296562242E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5982384296562242E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5982384296562242E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5982384296562242E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5982384296562242E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5982384296562242E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5982384296562242E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5982384296562242E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5982384296562242E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5982384296562242E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5982384296562242E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5982384296562242E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5982384296562242E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5982384296562242E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5982384296562242E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5982384296562242E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5982384296562242E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5982384296562242E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5982384296562319E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1512:$1512, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E54","v":"Under Recovery 2015-20"},{"$f":"INDEX('RAB input'!540:540, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1.1002188152790366},1.0155355290299173,1.6831002811251938E-2,1.0833878124677847,{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7103817933381933E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7103817933381933E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7103817933381933E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7103817933381933E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7103817933381933E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7103817933381933E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7103817933381933E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7103817933381933E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7103817933381933E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7103817933381933E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7103817933381933E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7103817933381933E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7103817933381933E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7103817933381933E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7103817933381933E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7103817933381933E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7103817933381933E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7103817933381933E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7103817933381933E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7103817933381933E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7103817933381933E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7103817933381933E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7103817933382204E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1564:$1564, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E55","v":"Capex 2021-2025"},{"$f":"INDEX('RAB input'!541:541, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":20.60700872776609},0.99622744487648729,-7.8035469466357199E-2,20.685044197232447,{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464348},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464348},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464348},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464348},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464348},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464348},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464348},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464348},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464348},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464348},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464348},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464348},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464348},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464348},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464348},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464348},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464348},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464348},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464348},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464348},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464348},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464348},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464348},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78778919740464382},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.66982940605601038},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.49517520032234086},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42239197839592696},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1907068747467261},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1616:$1616, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E56","v":"IT Capex 2021-2025"},{"$f":"INDEX('RAB input'!542:542, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,{"$f":"SUM(H40:XFD40)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1668:$1668, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E57","v":0},{"$f":"INDEX('RAB input'!543:543, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},{"$f":"IF($G41=0, 1, (1+$F41/$G41))","v":1},{"$f":"$D41-$G41","v":0},0,{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1720:$1720, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E58","v":0},{"$f":"INDEX('RAB input'!544:544, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1772:$1772, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E59","v":0},{"$f":"INDEX('RAB input'!545:545, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1824:$1824, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E60","v":0},{"$f":"INDEX('RAB input'!546:546, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1876:$1876, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E61","v":0},{"$f":"INDEX('RAB input'!547:547, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E62","v":0},{"$f":"INDEX('RAB input'!548:548, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1980:$1980, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E63","v":0},{"$f":"INDEX('RAB input'!549:549, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2032:$2032, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E64","v":0},{"$f":"INDEX('RAB input'!550:550, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2084:$2084, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E65","v":0},{"$f":"INDEX('RAB input'!551:551, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2136:$2136, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E66","v":0},{"$f":"INDEX('RAB input'!552:552, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2188:$2188, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E67","v":0},{"$f":"INDEX('RAB input'!553:553, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2240:$2240, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E68","v":0},{"$f":"INDEX('RAB input'!554:554, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2292:$2292, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E69","v":0},{"$f":"INDEX('RAB input'!555:555, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2344:$2344, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E70","v":0},{"$f":"INDEX('RAB input'!556:556, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2396:$2396, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E71","v":0},{"$f":"INDEX('RAB input'!557:557, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2448:$2448, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E72","v":0},{"$f":"INDEX('RAB input'!558:558, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2500:$2500, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E73","v":0},{"$f":"INDEX('RAB input'!559:559, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2552:$2552, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E74","v":"Equity raising costs"},{"$f":"INDEX('RAB input'!560:560, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2604:$2604, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]

{"sheet":"TAB tracking","index":6,"n_rows":2404,"n_cols":73,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8)&\" - TAB tracking - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"SA Power Networks - TAB tracking - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,null,null,"Year ($m, nominal)",{"$f":"'TAB input'!G$4","v":"2009-10"},{"$f":"'TAB input'!H$4","v":"2010-11"},{"$f":"'TAB input'!I$4","v":"2011-12"},{"$f":"'TAB input'!J$4","v":"2012-13"},{"$f":"'TAB input'!K$4","v":"2013-14"},{"$f":"'TAB input'!L$4","v":"2014-15"},{"$f":"'TAB input'!M$4","v":"2015-16"},{"$f":"'TAB input'!N$4","v":"2016-17"},{"$f":"'TAB input'!O$4","v":"2017-18"},{"$f":"'TAB input'!P$4","v":"2018-19"},{"$f":"'TAB input'!Q$4","v":"2019-20"},{"$f":"'TAB input'!R$4","v":"2020-21"},{"$f":"'TAB input'!S$4","v":"2021-22"},{"$f":"'TAB input'!T$4","v":"2022-23"},{"$f":"'TAB input'!U$4","v":"2023-24"},{"$f":"'TAB input'!V$4","v":"2024-25"},{"$f":"'TAB input'!W$4","v":"2025-26"},{"$f":"'TAB input'!X$4","v":"2026-27"},{"$f":"'TAB input'!Y$4","v":"2027-28"},{"$f":"'TAB input'!Z$4","v":"2028-29"},{"$f":"'TAB input'!AA$4","v":"2029-30"},{"$f":"'TAB input'!AB$4","v":"2030-31"},{"$f":"'TAB input'!AC$4","v":"2031-32"},{"$f":"'TAB input'!AD$4","v":"2032-33"},{"$f":"'TAB input'!AE$4","v":"2033-34"},{"$f":"'TAB input'!AF$4","v":"2034-35"},{"$f":"'TAB input'!AG$4","v":"2035-36"},{"$f":"'TAB input'!AH$4","v":"2036-37"},{"$f":"'TAB input'!AI$4","v":"2037-38"},{"$f":"'TAB input'!AJ$4","v":"2038-39"},{"$f":"'TAB input'!AK$4","v":"2039-40"},{"$f":"'TAB input'!AL$4","v":"2040-41"},{"$f":"'TAB input'!AM$4","v":"2041-42"},{"$f":"'TAB input'!AN$4","v":"2042-43"},{"$f":"'TAB input'!AO$4","v":"2043-44"},{"$f":"'TAB input'!AP$4","v":"2044-45"},{"$f":"'TAB input'!AQ$4","v":"2045-46"},{"$f":"'TAB input'!AR$4","v":"2046-47"},{"$f":"'TAB input'!AS$4","v":"2047-48"},{"$f":"'TAB input'!AT$4","v":"2048-49"},{"$f":"'TAB input'!AU$4","v":"2049-50"},{"$f":"'TAB input'!AV$4","v":"2050-51"},{"$f":"'TAB input'!AW$4","v":"2051-52"},{"$f":"'TAB input'!AX$4","v":"2052-53"},{"$f":"'TAB input'!AY$4","v":"2053-54"},{"$f":"'TAB input'!AZ$4","v":"2054-55"},{"$f":"'TAB input'!BA$4","v":"2055-56"},{"$f":"'TAB input'!BB$4","v":"2056-57"},{"$f":"'TAB input'!BC$4","v":"2057-58"},{"$f":"'TAB input'!BD$4","v":"2058-59"},{"$f":"'TAB input'!BE$4","v":"2059-60"},{"$f":"'TAB input'!BF$4","v":"2060-61"},{"$f":"'TAB input'!BG$4","v":"2061-62"},{"$f":"'TAB input'!BH$4","v":"2062-63"},{"$f":"'TAB input'!BI$4","v":"2063-64"},{"$f":"'TAB input'!BJ$4","v":"2064-65"},{"$f":"'TAB input'!BK$4","v":"2065-66"},{"$f":"'TAB input'!BL$4","v":"2066-67"},{"$f":"'TAB input'!BM$4","v":"2067-68"},{"$f":"'TAB input'!BN$4","v":"2068-69"},{"$f":"'TAB input'!BO$4","v":"2069-70"},{"$f":"'TAB input'!BP$4","v":"2070-71"},{"$f":"'TAB input'!BQ$4","v":"2071-72"},{"$f":"'TAB input'!BR$4","v":"2072-73"},{"$f":"'TAB input'!BS$4","v":"2073-74"},{"$f":"'TAB input'!BT$4","v":"2074-75"},{"$f":"'TAB input'!BU$4","v":"2075-76"}]
[null,null,null,null,null,null,0,{"$f":"G5+1","v":1},{"$f":"H5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BT5+1","v":66}]
[null,null,null,null,{"$f":"\"Asset class \"&E7","v":"Asset class 1"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E7, 'TAB input'!$D$18:$D$67, 0))","v":"Public Lighting Post 1999 RAB"}]
[null,null,null,null,1,"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E7)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E7)-INDEX('TAB input'!H$72:H$121, $E7)-INDEX('TAB input'!H$126:H$175, $E7)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E7)-INDEX('TAB input'!I$72:I$121, $E7)-INDEX('TAB input'!I$126:I$175, $E7)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E7)-INDEX('TAB input'!J$72:J$121, $E7)-INDEX('TAB input'!J$126:J$175, $E7)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E7)-INDEX('TAB input'!K$72:K$121, $E7)-INDEX('TAB input'!K$126:K$175, $E7)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E7)-INDEX('TAB input'!L$72:L$121, $E7)-INDEX('TAB input'!L$126:L$175, $E7)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E7)-INDEX('TAB input'!M$72:M$121, $E7)-INDEX('TAB input'!M$126:M$175, $E7)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E7)-INDEX('TAB input'!N$72:N$121, $E7)-INDEX('TAB input'!N$126:N$175, $E7)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E7)-INDEX('TAB input'!O$72:O$121, $E7)-INDEX('TAB input'!O$126:O$175, $E7)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E7)-INDEX('TAB input'!P$72:P$121, $E7)-INDEX('TAB input'!P$126:P$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E7)-INDEX('TAB input'!Q$72:Q$121, $E7)-INDEX('TAB input'!Q$126:Q$175, $E7)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E7)-INDEX('TAB input'!R$72:R$121, $E7)-INDEX('TAB input'!R$126:R$175, $E7)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E7)-INDEX('TAB input'!S$72:S$121, $E7)-INDEX('TAB input'!S$126:S$175, $E7)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E7)-INDEX('TAB input'!T$72:T$121, $E7)-INDEX('TAB input'!T$126:T$175, $E7)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E7)-INDEX('TAB input'!U$72:U$121, $E7)-INDEX('TAB input'!U$126:U$175, $E7)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E7)-INDEX('TAB input'!V$72:V$121, $E7)-INDEX('TAB input'!V$126:V$175, $E7)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E7)-INDEX('TAB input'!W$72:W$121, $E7)-INDEX('TAB input'!W$126:W$175, $E7)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E7)-INDEX('TAB input'!X$72:X$121, $E7)-INDEX('TAB input'!X$126:X$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E7)-INDEX('TAB input'!Y$72:Y$121, $E7)-INDEX('TAB input'!Y$126:Y$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E7)-INDEX('TAB input'!Z$72:Z$121, $E7)-INDEX('TAB input'!Z$126:Z$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E7)-INDEX('TAB input'!AA$72:AA$121, $E7)-INDEX('TAB input'!AA$126:AA$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E7)-INDEX('TAB input'!AB$72:AB$121, $E7)-INDEX('TAB input'!AB$126:AB$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E7)-INDEX('TAB input'!AC$72:AC$121, $E7)-INDEX('TAB input'!AC$126:AC$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E7)-INDEX('TAB input'!AD$72:AD$121, $E7)-INDEX('TAB input'!AD$126:AD$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E7)-INDEX('TAB input'!AE$72:AE$121, $E7)-INDEX('TAB input'!AE$126:AE$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E7)-INDEX('TAB input'!AF$72:AF$121, $E7)-INDEX('TAB input'!AF$126:AF$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E7)-INDEX('TAB input'!AG$72:AG$121, $E7)-INDEX('TAB input'!AG$126:AG$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E7)-INDEX('TAB input'!AH$72:AH$121, $E7)-INDEX('TAB input'!AH$126:AH$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E7)-INDEX('TAB input'!AI$72:AI$121, $E7)-INDEX('TAB input'!AI$126:AI$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E7)-INDEX('TAB input'!AJ$72:AJ$121, $E7)-INDEX('TAB input'!AJ$126:AJ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E7)-INDEX('TAB input'!AK$72:AK$121, $E7)-INDEX('TAB input'!AK$126:AK$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E7)-INDEX('TAB input'!AL$72:AL$121, $E7)-INDEX('TAB input'!AL$126:AL$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E7)-INDEX('TAB input'!AM$72:AM$121, $E7)-INDEX('TAB input'!AM$126:AM$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E7)-INDEX('TAB input'!AN$72:AN$121, $E7)-INDEX('TAB input'!AN$126:AN$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E7)-INDEX('TAB input'!AO$72:AO$121, $E7)-INDEX('TAB input'!AO$126:AO$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E7)-INDEX('TAB input'!AP$72:AP$121, $E7)-INDEX('TAB input'!AP$126:AP$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E7)-INDEX('TAB input'!AQ$72:AQ$121, $E7)-INDEX('TAB input'!AQ$126:AQ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E7)-INDEX('TAB input'!AR$72:AR$121, $E7)-INDEX('TAB input'!AR$126:AR$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E7)-INDEX('TAB input'!AS$72:AS$121, $E7)-INDEX('TAB input'!AS$126:AS$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E7)-INDEX('TAB input'!AT$72:AT$121, $E7)-INDEX('TAB input'!AT$126:AT$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E7)-INDEX('TAB input'!AU$72:AU$121, $E7)-INDEX('TAB input'!AU$126:AU$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E7)-INDEX('TAB input'!AV$72:AV$121, $E7)-INDEX('TAB input'!AV$126:AV$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E7)-INDEX('TAB input'!AW$72:AW$121, $E7)-INDEX('TAB input'!AW$126:AW$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E7)-INDEX('TAB input'!AX$72:AX$121, $E7)-INDEX('TAB input'!AX$126:AX$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E7)-INDEX('TAB input'!AY$72:AY$121, $E7)-INDEX('TAB input'!AY$126:AY$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E7)-INDEX('TAB input'!AZ$72:AZ$121, $E7)-INDEX('TAB input'!AZ$126:AZ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E7)-INDEX('TAB input'!BA$72:BA$121, $E7)-INDEX('TAB input'!BA$126:BA$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E7)-INDEX('TAB input'!BB$72:BB$121, $E7)-INDEX('TAB input'!BB$126:BB$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E7)-INDEX('TAB input'!BC$72:BC$121, $E7)-INDEX('TAB input'!BC$126:BC$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E7)-INDEX('TAB input'!BD$72:BD$121, $E7)-INDEX('TAB input'!BD$126:BD$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E7)-INDEX('TAB input'!BE$72:BE$121, $E7)-INDEX('TAB input'!BE$126:BE$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E7)-INDEX('TAB input'!BF$72:BF$121, $E7)-INDEX('TAB input'!BF$126:BF$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E7)-INDEX('TAB input'!BG$72:BG$121, $E7)-INDEX('TAB input'!BG$126:BG$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E7)-INDEX('TAB input'!BH$72:BH$121, $E7)-INDEX('TAB input'!BH$126:BH$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E7)-INDEX('TAB input'!BI$72:BI$121, $E7)-INDEX('TAB input'!BI$126:BI$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E7)-INDEX('TAB input'!BJ$72:BJ$121, $E7)-INDEX('TAB input'!BJ$126:BJ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E7)-INDEX('TAB input'!BK$72:BK$121, $E7)-INDEX('TAB input'!BK$126:BK$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E7)-INDEX('TAB input'!BL$72:BL$121, $E7)-INDEX('TAB input'!BL$126:BL$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E7)-INDEX('TAB input'!BM$72:BM$121, $E7)-INDEX('TAB input'!BM$126:BM$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E7)-INDEX('TAB input'!BN$72:BN$121, $E7)-INDEX('TAB input'!BN$126:BN$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E7)-INDEX('TAB input'!BO$72:BO$121, $E7)-INDEX('TAB input'!BO$126:BO$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E7)-INDEX('TAB input'!BP$72:BP$121, $E7)-INDEX('TAB input'!BP$126:BP$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E7)-INDEX('TAB input'!BQ$72:BQ$121, $E7)-INDEX('TAB input'!BQ$126:BQ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E7)-INDEX('TAB input'!BR$72:BR$121, $E7)-INDEX('TAB input'!BR$126:BR$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E7)-INDEX('TAB input'!BS$72:BS$121, $E7)-INDEX('TAB input'!BS$126:BS$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E7)-INDEX('TAB input'!BT$72:BT$121, $E7)-INDEX('TAB input'!BT$126:BT$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E7)-INDEX('TAB input'!BU$72:BU$121, $E7)-INDEX('TAB input'!BU$126:BU$175, $E7)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E7)=\"\", IF($G7=0, 0, F8), INDEX('TAB input'!$G$180:$G$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E7)=\"\", G8, INDEX('TAB input'!H$180:H$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E7)=\"\", H8, INDEX('TAB input'!I$180:I$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E7)=\"\", I8, INDEX('TAB input'!J$180:J$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E7)=\"\", J8, INDEX('TAB input'!K$180:K$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E7)=\"\", K8, INDEX('TAB input'!L$180:L$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E7)=\"\", L8, INDEX('TAB input'!M$180:M$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E7)=\"\", M8, INDEX('TAB input'!N$180:N$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E7)=\"\", N8, INDEX('TAB input'!O$180:O$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E7)=\"\", O8, INDEX('TAB input'!P$180:P$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E7)=\"\", P8, INDEX('TAB input'!Q$180:Q$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E7)=\"\", Q8, INDEX('TAB input'!R$180:R$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E7)=\"\", R8, INDEX('TAB input'!S$180:S$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E7)=\"\", S8, INDEX('TAB input'!T$180:T$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E7)=\"\", T8, INDEX('TAB input'!U$180:U$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E7)=\"\", U8, INDEX('TAB input'!V$180:V$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E7)=\"\", V8, INDEX('TAB input'!W$180:W$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E7)=\"\", W8, INDEX('TAB input'!X$180:X$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E7)=\"\", X8, INDEX('TAB input'!Y$180:Y$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E7)=\"\", Y8, INDEX('TAB input'!Z$180:Z$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E7)=\"\", Z8, INDEX('TAB input'!AA$180:AA$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E7)=\"\", AA8, INDEX('TAB input'!AB$180:AB$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E7)=\"\", AB8, INDEX('TAB input'!AC$180:AC$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E7)=\"\", AC8, INDEX('TAB input'!AD$180:AD$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E7)=\"\", AD8, INDEX('TAB input'!AE$180:AE$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E7)=\"\", AE8, INDEX('TAB input'!AF$180:AF$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E7)=\"\", AF8, INDEX('TAB input'!AG$180:AG$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E7)=\"\", AG8, INDEX('TAB input'!AH$180:AH$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E7)=\"\", AH8, INDEX('TAB input'!AI$180:AI$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E7)=\"\", AI8, INDEX('TAB input'!AJ$180:AJ$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E7)=\"\", AJ8, INDEX('TAB input'!AK$180:AK$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E7)=\"\", AK8, INDEX('TAB input'!AL$180:AL$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E7)=\"\", AL8, INDEX('TAB input'!AM$180:AM$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E7)=\"\", AM8, INDEX('TAB input'!AN$180:AN$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E7)=\"\", AN8, INDEX('TAB input'!AO$180:AO$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E7)=\"\", AO8, INDEX('TAB input'!AP$180:AP$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E7)=\"\", AP8, INDEX('TAB input'!AQ$180:AQ$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E7)=\"\", AQ8, INDEX('TAB input'!AR$180:AR$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E7)=\"\", AR8, INDEX('TAB input'!AS$180:AS$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E7)=\"\", AS8, INDEX('TAB input'!AT$180:AT$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E7)=\"\", AT8, INDEX('TAB input'!AU$180:AU$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E7)=\"\", AU8, INDEX('TAB input'!AV$180:AV$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E7)=\"\", AV8, INDEX('TAB input'!AW$180:AW$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E7)=\"\", AW8, INDEX('TAB input'!AX$180:AX$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E7)=\"\", AX8, INDEX('TAB input'!AY$180:AY$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E7)=\"\", AY8, INDEX('TAB input'!AZ$180:AZ$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E7)=\"\", AZ8, INDEX('TAB input'!BA$180:BA$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E7)=\"\", BA8, INDEX('TAB input'!BB$180:BB$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E7)=\"\", BB8, INDEX('TAB input'!BC$180:BC$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E7)=\"\", BC8, INDEX('TAB input'!BD$180:BD$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E7)=\"\", BD8, INDEX('TAB input'!BE$180:BE$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E7)=\"\", BE8, INDEX('TAB input'!BF$180:BF$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E7)=\"\", BF8, INDEX('TAB input'!BG$180:BG$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E7)=\"\", BG8, INDEX('TAB input'!BH$180:BH$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E7)=\"\", BH8, INDEX('TAB input'!BI$180:BI$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E7)=\"\", BI8, INDEX('TAB input'!BJ$180:BJ$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E7)=\"\", BJ8, INDEX('TAB input'!BK$180:BK$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E7)=\"\", BK8, INDEX('TAB input'!BL$180:BL$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E7)=\"\", BL8, INDEX('TAB input'!BM$180:BM$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E7)=\"\", BM8, INDEX('TAB input'!BN$180:BN$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E7)=\"\", BN8, INDEX('TAB input'!BO$180:BO$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E7)=\"\", BO8, INDEX('TAB input'!BP$180:BP$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E7)=\"\", BP8, INDEX('TAB input'!BQ$180:BQ$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E7)=\"\", BQ8, INDEX('TAB input'!BR$180:BR$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E7)=\"\", BR8, INDEX('TAB input'!BS$180:BS$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E7)=\"\", BS8, INDEX('TAB input'!BT$180:BT$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E7)=\"\", BT8, INDEX('TAB input'!BU$180:BU$229, $E7))","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E7)=0, G9, INDEX('TAB input'!H$233:H$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E7)=0, H9, INDEX('TAB input'!I$233:I$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E7)=0, I9, INDEX('TAB input'!J$233:J$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E7)=0, J9, INDEX('TAB input'!K$233:K$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E7)=0, K9, INDEX('TAB input'!L$233:L$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E7)=0, L9, INDEX('TAB input'!M$233:M$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E7)=0, M9, INDEX('TAB input'!N$233:N$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E7)=0, N9, INDEX('TAB input'!O$233:O$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E7)=0, O9, INDEX('TAB input'!P$233:P$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E7)=0, P9, INDEX('TAB input'!Q$233:Q$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E7)=0, Q9, INDEX('TAB input'!R$233:R$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E7)=0, R9, INDEX('TAB input'!S$233:S$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E7)=0, S9, INDEX('TAB input'!T$233:T$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E7)=0, T9, INDEX('TAB input'!U$233:U$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E7)=0, U9, INDEX('TAB input'!V$233:V$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E7)=0, V9, INDEX('TAB input'!W$233:W$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E7)=0, W9, INDEX('TAB input'!X$233:X$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E7)=0, X9, INDEX('TAB input'!Y$233:Y$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E7)=0, Y9, INDEX('TAB input'!Z$233:Z$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E7)=0, Z9, INDEX('TAB input'!AA$233:AA$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E7)=0, AA9, INDEX('TAB input'!AB$233:AB$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E7)=0, AB9, INDEX('TAB input'!AC$233:AC$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E7)=0, AC9, INDEX('TAB input'!AD$233:AD$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E7)=0, AD9, INDEX('TAB input'!AE$233:AE$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E7)=0, AE9, INDEX('TAB input'!AF$233:AF$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E7)=0, AF9, INDEX('TAB input'!AG$233:AG$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E7)=0, AG9, INDEX('TAB input'!AH$233:AH$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E7)=0, AH9, INDEX('TAB input'!AI$233:AI$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E7)=0, AI9, INDEX('TAB input'!AJ$233:AJ$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E7)=0, AJ9, INDEX('TAB input'!AK$233:AK$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E7)=0, AK9, INDEX('TAB input'!AL$233:AL$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E7)=0, AL9, INDEX('TAB input'!AM$233:AM$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E7)=0, AM9, INDEX('TAB input'!AN$233:AN$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E7)=0, AN9, INDEX('TAB input'!AO$233:AO$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E7)=0, AO9, INDEX('TAB input'!AP$233:AP$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E7)=0, AP9, INDEX('TAB input'!AQ$233:AQ$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E7)=0, AQ9, INDEX('TAB input'!AR$233:AR$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E7)=0, AR9, INDEX('TAB input'!AS$233:AS$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E7)=0, AS9, INDEX('TAB input'!AT$233:AT$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E7)=0, AT9, INDEX('TAB input'!AU$233:AU$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E7)=0, AU9, INDEX('TAB input'!AV$233:AV$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E7)=0, AV9, INDEX('TAB input'!AW$233:AW$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E7)=0, AW9, INDEX('TAB input'!AX$233:AX$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E7)=0, AX9, INDEX('TAB input'!AY$233:AY$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E7)=0, AY9, INDEX('TAB input'!AZ$233:AZ$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E7)=0, AZ9, INDEX('TAB input'!BA$233:BA$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E7)=0, BA9, INDEX('TAB input'!BB$233:BB$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E7)=0, BB9, INDEX('TAB input'!BC$233:BC$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E7)=0, BC9, INDEX('TAB input'!BD$233:BD$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E7)=0, BD9, INDEX('TAB input'!BE$233:BE$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E7)=0, BE9, INDEX('TAB input'!BF$233:BF$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E7)=0, BF9, INDEX('TAB input'!BG$233:BG$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E7)=0, BG9, INDEX('TAB input'!BH$233:BH$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E7)=0, BH9, INDEX('TAB input'!BI$233:BI$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E7)=0, BI9, INDEX('TAB input'!BJ$233:BJ$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E7)=0, BJ9, INDEX('TAB input'!BK$233:BK$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E7)=0, BK9, INDEX('TAB input'!BL$233:BL$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E7)=0, BL9, INDEX('TAB input'!BM$233:BM$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E7)=0, BM9, INDEX('TAB input'!BN$233:BN$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E7)=0, BN9, INDEX('TAB input'!BO$233:BO$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E7)=0, BO9, INDEX('TAB input'!BP$233:BP$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E7)=0, BP9, INDEX('TAB input'!BQ$233:BQ$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E7)=0, BQ9, INDEX('TAB input'!BR$233:BR$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E7)=0, BR9, INDEX('TAB input'!BS$233:BS$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E7)=0, BS9, INDEX('TAB input'!BT$233:BT$282, $E7))","v":28},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E7)=0, BT9, INDEX('TAB input'!BU$233:BU$282, $E7))","v":28}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E7)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E7)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E7)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E7)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E7)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E7)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E7)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E7)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E7)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E7)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E7)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E7)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E7)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E7)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E7)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E7)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E7)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E7)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E7)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E7)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E7)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E7)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E7)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E7)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E7)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E7)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E7)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E7)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E7)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E7)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E7)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E7)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E7)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E7)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E7)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E7)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E7)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E7)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E7)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E7)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E7)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E7)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E7)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E7)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E7)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E7)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E7)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E7)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E7)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E7)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E7)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E7)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E7)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E7)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E7)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E7)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E7)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E7)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E7)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E7)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E7)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E7)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E7)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E7)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":0},{"$f":"'TAB input'!I$13","v":0},{"$f":"'TAB input'!J$13","v":0},{"$f":"'TAB input'!K$13","v":0},{"$f":"'TAB input'!L$13","v":0},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":2},{"$f":"'TAB input'!S$13","v":2},{"$f":"'TAB input'!T$13","v":2},{"$f":"'TAB input'!U$13","v":2},{"$f":"'TAB input'!V$13","v":2},{"$f":"'TAB input'!W$13","v":2},{"$f":"'TAB input'!X$13","v":2},{"$f":"'TAB input'!Y$13","v":2},{"$f":"'TAB input'!Z$13","v":2},{"$f":"'TAB input'!AA$13","v":2},{"$f":"'TAB input'!AB$13","v":2},{"$f":"'TAB input'!AC$13","v":2},{"$f":"'TAB input'!AD$13","v":2},{"$f":"'TAB input'!AE$13","v":2},{"$f":"'TAB input'!AF$13","v":2},{"$f":"'TAB input'!AG$13","v":2},{"$f":"'TAB input'!AH$13","v":2},{"$f":"'TAB input'!AI$13","v":2},{"$f":"'TAB input'!AJ$13","v":2},{"$f":"'TAB input'!AK$13","v":2},{"$f":"'TAB input'!AL$13","v":2},{"$f":"'TAB input'!AM$13","v":2},{"$f":"'TAB input'!AN$13","v":2},{"$f":"'TAB input'!AO$13","v":2},{"$f":"'TAB input'!AP$13","v":2},{"$f":"'TAB input'!AQ$13","v":2},{"$f":"'TAB input'!AR$13","v":2},{"$f":"'TAB input'!AS$13","v":2},{"$f":"'TAB input'!AT$13","v":2},{"$f":"'TAB input'!AU$13","v":2},{"$f":"'TAB input'!AV$13","v":2},{"$f":"'TAB input'!AW$13","v":2},{"$f":"'TAB input'!AX$13","v":2},{"$f":"'TAB input'!AY$13","v":2},{"$f":"'TAB input'!AZ$13","v":2},{"$f":"'TAB input'!BA$13","v":2},{"$f":"'TAB input'!BB$13","v":2},{"$f":"'TAB input'!BC$13","v":2},{"$f":"'TAB input'!BD$13","v":2},{"$f":"'TAB input'!BE$13","v":2},{"$f":"'TAB input'!BF$13","v":2},{"$f":"'TAB input'!BG$13","v":2},{"$f":"'TAB input'!BH$13","v":2},{"$f":"'TAB input'!BI$13","v":2},{"$f":"'TAB input'!BJ$13","v":2},{"$f":"'TAB input'!BK$13","v":2},{"$f":"'TAB input'!BL$13","v":2},{"$f":"'TAB input'!BM$13","v":2},{"$f":"'TAB input'!BN$13","v":2},{"$f":"'TAB input'!BO$13","v":2},{"$f":"'TAB input'!BP$13","v":2},{"$f":"'TAB input'!BQ$13","v":2},{"$f":"'TAB input'!BR$13","v":2},{"$f":"'TAB input'!BS$13","v":2},{"$f":"'TAB input'!BT$13","v":2},{"$f":"'TAB input'!BU$13","v":2}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E7)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E7)=\"\", G15, INDEX('TAB input'!H$446:H$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E7)=\"\", H15, INDEX('TAB input'!I$446:I$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E7)=\"\", I15, INDEX('TAB input'!J$446:J$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E7)=\"\", J15, INDEX('TAB input'!K$446:K$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E7)=\"\", K15, INDEX('TAB input'!L$446:L$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E7)=\"\", L15, INDEX('TAB input'!M$446:M$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E7)=\"\", M15, INDEX('TAB input'!N$446:N$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E7)=\"\", N15, INDEX('TAB input'!O$446:O$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E7)=\"\", O15, INDEX('TAB input'!P$446:P$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E7)=\"\", P15, INDEX('TAB input'!Q$446:Q$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E7)=\"\", Q15, INDEX('TAB input'!R$446:R$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E7)=\"\", R15, INDEX('TAB input'!S$446:S$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E7)=\"\", S15, INDEX('TAB input'!T$446:T$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E7)=\"\", T15, INDEX('TAB input'!U$446:U$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E7)=\"\", U15, INDEX('TAB input'!V$446:V$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E7)=\"\", V15, INDEX('TAB input'!W$446:W$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E7)=\"\", W15, INDEX('TAB input'!X$446:X$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E7)=\"\", X15, INDEX('TAB input'!Y$446:Y$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E7)=\"\", Y15, INDEX('TAB input'!Z$446:Z$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E7)=\"\", Z15, INDEX('TAB input'!AA$446:AA$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E7)=\"\", AA15, INDEX('TAB input'!AB$446:AB$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E7)=\"\", AB15, INDEX('TAB input'!AC$446:AC$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E7)=\"\", AC15, INDEX('TAB input'!AD$446:AD$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E7)=\"\", AD15, INDEX('TAB input'!AE$446:AE$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E7)=\"\", AE15, INDEX('TAB input'!AF$446:AF$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E7)=\"\", AF15, INDEX('TAB input'!AG$446:AG$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E7)=\"\", AG15, INDEX('TAB input'!AH$446:AH$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E7)=\"\", AH15, INDEX('TAB input'!AI$446:AI$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E7)=\"\", AI15, INDEX('TAB input'!AJ$446:AJ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E7)=\"\", AJ15, INDEX('TAB input'!AK$446:AK$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E7)=\"\", AK15, INDEX('TAB input'!AL$446:AL$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E7)=\"\", AL15, INDEX('TAB input'!AM$446:AM$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E7)=\"\", AM15, INDEX('TAB input'!AN$446:AN$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E7)=\"\", AN15, INDEX('TAB input'!AO$446:AO$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E7)=\"\", AO15, INDEX('TAB input'!AP$446:AP$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E7)=\"\", AP15, INDEX('TAB input'!AQ$446:AQ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E7)=\"\", AQ15, INDEX('TAB input'!AR$446:AR$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E7)=\"\", AR15, INDEX('TAB input'!AS$446:AS$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E7)=\"\", AS15, INDEX('TAB input'!AT$446:AT$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E7)=\"\", AT15, INDEX('TAB input'!AU$446:AU$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E7)=\"\", AU15, INDEX('TAB input'!AV$446:AV$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E7)=\"\", AV15, INDEX('TAB input'!AW$446:AW$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E7)=\"\", AW15, INDEX('TAB input'!AX$446:AX$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E7)=\"\", AX15, INDEX('TAB input'!AY$446:AY$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E7)=\"\", AY15, INDEX('TAB input'!AZ$446:AZ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E7)=\"\", AZ15, INDEX('TAB input'!BA$446:BA$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E7)=\"\", BA15, INDEX('TAB input'!BB$446:BB$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E7)=\"\", BB15, INDEX('TAB input'!BC$446:BC$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E7)=\"\", BC15, INDEX('TAB input'!BD$446:BD$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E7)=\"\", BD15, INDEX('TAB input'!BE$446:BE$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E7)=\"\", BE15, INDEX('TAB input'!BF$446:BF$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E7)=\"\", BF15, INDEX('TAB input'!BG$446:BG$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E7)=\"\", BG15, INDEX('TAB input'!BH$446:BH$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E7)=\"\", BH15, INDEX('TAB input'!BI$446:BI$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E7)=\"\", BI15, INDEX('TAB input'!BJ$446:BJ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E7)=\"\", BJ15, INDEX('TAB input'!BK$446:BK$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E7)=\"\", BK15, INDEX('TAB input'!BL$446:BL$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E7)=\"\", BL15, INDEX('TAB input'!BM$446:BM$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E7)=\"\", BM15, INDEX('TAB input'!BN$446:BN$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E7)=\"\", BN15, INDEX('TAB input'!BO$446:BO$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E7)=\"\", BO15, INDEX('TAB input'!BP$446:BP$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E7)=\"\", BP15, INDEX('TAB input'!BQ$446:BQ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E7)=\"\", BQ15, INDEX('TAB input'!BR$446:BR$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E7)=\"\", BR15, INDEX('TAB input'!BS$446:BS$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E7)=\"\", BS15, INDEX('TAB input'!BT$446:BT$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E7)=\"\", BT15, INDEX('TAB input'!BU$446:BU$495, $E7))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>H$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:G18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>G$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:G18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:G18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>I$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:H18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>H$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:H18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:H18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>J$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:I18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>I$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:I18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:I18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>K$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:J18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>J$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:J18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:J18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>L$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:K18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>K$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:K18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:K18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>M$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:L18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>L$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:L18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:L18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>N$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:M18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>M$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:M18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:M18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>O$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:N18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>N$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:N18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:N18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>P$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:O18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>O$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:O18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:O18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>Q$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:P18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>P$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:P18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:P18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>R$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Q18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>Q$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:Q18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Q18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>S$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:R18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>R$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:R18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:R18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>T$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:S18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>S$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:S18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:S18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>U$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:T18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>T$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:T18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:T18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>V$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:U18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>U$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:U18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:U18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>W$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:V18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>V$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:V18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:V18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>X$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:W18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>W$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:W18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:W18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>Y$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:X18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>X$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:X18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:X18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>Z$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Y18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>Y$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:Y18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Y18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AA$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Z18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>Z$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:Z18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Z18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AB$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AA18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AA$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AA18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AA18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AC$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AB18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AB$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AB18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AB18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AD$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AC18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AC$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AC18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AC18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AE$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AD18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AD$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AD18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AD18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AF$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AE18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AE$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AE18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AE18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AG$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AF18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AF$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AF18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AF18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AH$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AG18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AG$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AG18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AG18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AI$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AH18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AH$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AH18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AH18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AJ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AI18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AI$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AI18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AI18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AK$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AJ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AJ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AJ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AJ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AL$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AK18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AK$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AK18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AK18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AM$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AL18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AL$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AL18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AL18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AN$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AM18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AM$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AM18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AM18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AO$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AN18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AN$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AN18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AN18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AP$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AO18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AO$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AO18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AO18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AQ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AP18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AP$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AP18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AP18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AR$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AQ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AQ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AQ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AQ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AS$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AR18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AR$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AR18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AR18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AT$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AS18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AS$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AS18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AS18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AU$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AT18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AT$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AT18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AT18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AV$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AU18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AU$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AU18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AU18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AW$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AV18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AV$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AV18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AV18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AX$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AW18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AW$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AW18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AW18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AY$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AX18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AX$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AX18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AX18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AZ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AY18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AY$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AY18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AY18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BA$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AZ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AZ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AZ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AZ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BB$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BA18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BA$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BA18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BA18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BC$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BB18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BB$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BB18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BB18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BD$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BC18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BC$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BC18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BC18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BE$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BD18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BD$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BD18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BD18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BF$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BE18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BE$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BE18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BE18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BG$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BF18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BF$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BF18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BF18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BH$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BG18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BG$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BG18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BG18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BI$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BH18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BH$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BH18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BH18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BJ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BI18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BI$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BI18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BI18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BK$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BJ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BJ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BJ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BJ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BL$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BK18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BK$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BK18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BK18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BM$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BL18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BL$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BL18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BL18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BN$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BM18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BM$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BM18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BM18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BO$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BN18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BN$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BN18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BN18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BP$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BO18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BO$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BO18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BO18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BQ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BP18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BP$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BP18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BP18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BR$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BQ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BQ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BQ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BQ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BS$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BR18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BR$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BR18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BR18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BT$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BS18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BS$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BS18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BS18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BU$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BT18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BT$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BT18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BT18))))","v":0}]
[null,null,null,null,{"$f":"E18+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E19)","v":"Depreciation of net capex 2010-11"},null,null,{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>I$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:H19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>H$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:H19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:H19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>J$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:I19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>I$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:I19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:I19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>K$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:J19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>J$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:J19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:J19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>L$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:K19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>K$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:K19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:K19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>M$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:L19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>L$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:L19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:L19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>N$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:M19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>M$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:M19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:M19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>O$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:N19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>N$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:N19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:N19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>P$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:O19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>O$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:O19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:O19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>Q$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:P19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>P$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:P19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:P19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>R$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Q19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>Q$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:Q19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Q19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>S$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:R19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>R$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:R19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:R19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>T$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:S19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>S$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:S19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:S19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>U$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:T19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>T$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:T19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:T19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>V$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:U19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>U$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:U19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:U19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>W$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:V19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>V$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:V19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:V19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>X$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:W19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>W$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:W19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:W19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>Y$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:X19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>X$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:X19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:X19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>Z$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Y19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>Y$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:Y19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Y19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AA$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Z19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>Z$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:Z19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Z19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AB$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AA19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AA$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AA19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AA19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AC$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AB19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AB$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AB19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AB19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AD$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AC19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AC$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AC19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AC19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AE$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AD19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AD$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AD19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AD19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AF$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AE19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AE$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AE19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AE19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AG$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AF19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AF$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AF19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AF19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AH$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AG19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AG$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AG19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AG19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AI$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AH19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AH$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AH19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AH19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AJ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AI19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AI$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AI19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AI19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AK$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AJ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AJ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AJ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AJ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AL$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AK19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AK$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AK19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AK19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AM$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AL19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AL$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AL19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AL19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AN$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AM19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AM$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AM19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AM19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AO$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AN19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AN$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AN19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AN19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AP$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AO19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AO$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AO19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AO19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AQ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AP19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AP$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AP19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AP19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AR$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AQ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AQ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AQ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AQ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AS$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AR19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AR$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AR19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AR19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AT$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AS19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AS$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AS19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AS19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AU$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AT19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AT$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AT19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AT19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AV$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AU19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AU$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AU19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AU19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AW$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AV19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AV$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AV19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AV19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AX$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AW19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AW$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AW19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AW19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AY$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AX19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AX$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AX19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AX19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AZ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AY19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AY$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AY19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AY19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BA$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AZ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AZ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AZ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AZ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BB$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BA19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BA$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BA19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BA19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BC$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BB19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BB$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BB19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BB19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BD$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BC19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BC$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BC19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BC19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BE$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BD19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BD$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BD19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BD19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BF$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BE19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BE$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BE19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BE19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BG$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BF19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BF$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BF19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BF19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BH$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BG19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BG$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BG19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BG19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BI$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BH19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BH$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BH19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BH19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BJ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BI19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BI$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BI19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BI19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BK$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BJ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BJ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BJ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BJ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BL$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BK19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BK$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BK19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BK19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BM$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BL19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BL$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BL19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BL19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BN$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BM19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BM$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BM19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BM19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BO$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BN19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BN$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BN19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BN19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BP$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BO19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BO$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BO19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BO19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BQ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BP19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BP$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BP19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BP19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BR$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BQ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BQ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BQ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BQ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BS$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BR19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BR$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BR19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BR19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BT$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BS19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BS$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BS19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BS19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BU$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BT19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BT$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BT19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BT19))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E20)","v":"Depreciation of net capex 2011-12"},null,null,null,{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>J$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:I20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>I$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:I20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:I20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>K$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:J20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>J$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:J20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:J20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>L$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:K20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>K$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:K20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:K20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>M$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:L20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>L$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:L20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:L20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>N$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:M20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>M$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:M20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:M20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>O$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:N20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>N$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:N20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:N20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>P$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:O20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>O$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:O20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:O20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>Q$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:P20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>P$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:P20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:P20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>R$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Q20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>Q$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:Q20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Q20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>S$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:R20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>R$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:R20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:R20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>T$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:S20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>S$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:S20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:S20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>U$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:T20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>T$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:T20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:T20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>V$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:U20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>U$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:U20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:U20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>W$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:V20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>V$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:V20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:V20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>X$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:W20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>W$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:W20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:W20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>Y$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:X20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>X$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:X20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:X20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>Z$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Y20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>Y$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:Y20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Y20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AA$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Z20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>Z$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:Z20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Z20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AB$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AA20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AA$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AA20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AA20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AC$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AB20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AB$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AB20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AB20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AD$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AC20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AC$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AC20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AC20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AE$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AD20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AD$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AD20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AD20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AF$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AE20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AE$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AE20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AE20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AG$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AF20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AF$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AF20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AF20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AH$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AG20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AG$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AG20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AG20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AI$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AH20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AH$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AH20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AH20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AJ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AI20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AI$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AI20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AI20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AK$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AJ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AJ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AJ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AJ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AL$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AK20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AK$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AK20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AK20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AM$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AL20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AL$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AL20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AL20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AN$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AM20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AM$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AM20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AM20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AO$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AN20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AN$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AN20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AN20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AP$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AO20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AO$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AO20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AO20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AQ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AP20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AP$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AP20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AP20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AR$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AQ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AQ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AQ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AQ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AS$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AR20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AR$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AR20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AR20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AT$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AS20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AS$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AS20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AS20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AU$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AT20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AT$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AT20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AT20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AV$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AU20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AU$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AU20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AU20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AW$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AV20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AV$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AV20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AV20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AX$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AW20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AW$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AW20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AW20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AY$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AX20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AX$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AX20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AX20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AZ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AY20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AY$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AY20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AY20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BA$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AZ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AZ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AZ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AZ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BB$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BA20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BA$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BA20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BA20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BC$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BB20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BB$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BB20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BB20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BD$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BC20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BC$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BC20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BC20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BE$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BD20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BD$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BD20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BD20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BF$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BE20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BE$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BE20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BE20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BG$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BF20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BF$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BF20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BF20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BH$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BG20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BG$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BG20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BG20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BI$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BH20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BH$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BH20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BH20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BJ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BI20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BI$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BI20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BI20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BK$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BJ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BJ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BJ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BJ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BL$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BK20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BK$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BK20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BK20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BM$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BL20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BL$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BL20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BL20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BN$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BM20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BM$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BM20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BM20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BO$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BN20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BN$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BN20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BN20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BP$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BO20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BO$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BO20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BO20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BQ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BP20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BP$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BP20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BP20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BR$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BQ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BQ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BQ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BQ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BS$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BR20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BR$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BR20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BR20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BT$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BS20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BS$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BS20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BS20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BU$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BT20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BT$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BT20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BT20))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E21)","v":"Depreciation of net capex 2012-13"},null,null,null,null,{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>K$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:J21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>J$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:J21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:J21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>L$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:K21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>K$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:K21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:K21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>M$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:L21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>L$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:L21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:L21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>N$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:M21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>M$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:M21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:M21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>O$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:N21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>N$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:N21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:N21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>P$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:O21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>O$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:O21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:O21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>Q$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:P21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>P$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:P21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:P21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>R$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Q21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>Q$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:Q21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Q21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>S$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:R21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>R$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:R21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:R21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>T$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:S21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>S$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:S21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:S21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>U$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:T21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>T$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:T21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:T21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>V$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:U21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>U$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:U21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:U21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>W$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:V21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>V$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:V21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:V21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>X$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:W21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>W$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:W21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:W21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>Y$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:X21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>X$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:X21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:X21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>Z$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Y21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>Y$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:Y21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Y21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AA$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Z21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>Z$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:Z21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Z21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AB$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AA21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AA$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AA21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AA21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AC$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AB21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AB$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AB21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AB21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AD$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AC21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AC$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AC21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AC21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AE$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AD21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AD$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AD21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AD21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AF$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AE21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AE$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AE21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AE21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AG$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AF21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AF$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AF21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AF21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AH$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AG21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AG$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AG21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AG21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AI$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AH21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AH$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AH21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AH21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AJ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AI21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AI$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AI21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AI21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AK$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AJ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AJ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AJ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AJ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AL$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AK21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AK$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AK21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AK21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AM$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AL21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AL$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AL21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AL21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AN$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AM21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AM$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AM21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AM21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AO$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AN21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AN$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AN21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AN21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AP$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AO21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AO$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AO21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AO21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AQ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AP21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AP$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AP21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AP21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AR$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AQ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AQ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AQ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AQ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AS$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AR21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AR$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AR21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AR21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AT$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AS21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AS$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AS21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AS21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AU$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AT21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AT$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AT21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AT21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AV$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AU21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AU$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AU21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AU21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AW$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AV21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AV$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AV21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AV21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AX$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AW21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AW$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AW21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AW21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AY$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AX21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AX$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AX21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AX21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AZ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AY21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AY$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AY21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AY21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BA$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AZ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AZ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AZ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AZ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BB$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BA21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BA$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BA21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BA21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BC$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BB21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BB$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BB21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BB21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BD$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BC21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BC$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BC21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BC21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BE$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BD21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BD$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BD21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BD21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BF$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BE21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BE$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BE21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BE21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BG$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BF21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BF$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BF21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BF21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BH$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BG21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BG$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BG21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BG21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BI$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BH21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BH$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BH21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BH21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BJ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BI21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BI$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BI21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BI21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BK$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BJ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BJ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BJ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BJ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BL$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BK21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BK$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BK21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BK21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BM$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BL21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BL$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BL21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BL21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BN$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BM21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BM$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BM21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BM21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BO$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BN21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BN$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BN21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BN21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BP$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BO21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BO$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BO21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BO21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BQ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BP21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BP$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BP21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BP21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BR$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BQ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BQ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BQ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BQ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BS$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BR21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BR$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BR21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BR21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BT$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BS21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BS$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BS21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BS21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BU$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BT21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BT$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BT21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BT21))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E22)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>L$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:K22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>K$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:K22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:K22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>M$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:L22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>L$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:L22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:L22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>N$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:M22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>M$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:M22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:M22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>O$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:N22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>N$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:N22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:N22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>P$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:O22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>O$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:O22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:O22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>Q$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:P22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>P$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:P22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:P22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>R$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Q22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>Q$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:Q22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Q22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>S$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:R22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>R$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:R22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:R22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>T$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:S22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>S$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:S22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:S22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>U$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:T22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>T$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:T22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:T22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>V$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:U22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>U$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:U22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:U22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>W$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:V22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>V$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:V22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:V22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>X$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:W22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>W$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:W22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:W22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>Y$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:X22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>X$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:X22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:X22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>Z$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Y22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>Y$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:Y22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Y22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AA$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Z22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>Z$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:Z22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Z22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AB$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AA22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AA$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AA22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AA22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AC$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AB22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AB$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AB22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AB22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AD$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AC22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AC$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AC22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AC22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AE$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AD22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AD$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AD22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AD22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AF$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AE22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AE$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AE22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AE22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AG$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AF22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AF$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AF22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AF22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AH$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AG22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AG$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AG22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AG22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AI$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AH22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AH$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AH22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AH22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AJ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AI22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AI$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AI22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AI22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AK$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AJ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AJ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AJ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AJ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AL$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AK22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AK$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AK22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AK22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AM$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AL22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AL$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AL22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AL22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AN$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AM22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AM$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AM22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AM22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AO$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AN22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AN$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AN22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AN22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AP$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AO22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AO$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AO22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AO22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AQ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AP22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AP$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AP22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AP22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AR$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AQ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AQ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AQ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AQ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AS$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AR22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AR$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AR22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AR22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AT$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AS22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AS$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AS22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AS22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AU$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AT22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AT$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AT22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AT22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AV$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AU22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AU$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AU22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AU22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AW$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AV22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AV$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AV22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AV22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AX$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AW22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AW$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AW22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AW22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AY$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AX22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AX$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AX22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AX22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AZ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AY22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AY$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AY22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AY22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BA$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AZ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AZ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AZ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AZ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BB$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BA22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BA$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BA22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BA22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BC$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BB22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BB$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BB22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BB22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BD$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BC22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BC$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BC22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BC22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BE$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BD22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BD$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BD22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BD22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BF$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BE22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BE$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BE22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BE22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BG$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BF22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BF$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BF22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BF22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BH$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BG22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BG$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BG22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BG22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BI$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BH22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BH$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BH22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BH22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BJ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BI22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BI$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BI22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BI22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BK$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BJ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BJ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BJ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BJ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BL$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BK22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BK$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BK22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BK22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BM$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BL22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BL$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BL22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BL22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BN$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BM22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BM$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BM22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BM22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BO$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BN22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BN$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BN22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BN22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BP$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BO22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BO$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BO22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BO22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BQ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BP22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BP$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BP22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BP22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BR$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BQ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BQ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BQ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BQ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BS$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BR22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BR$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BR22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BR22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BT$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BS22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BS$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BS22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BS22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BU$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BT22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BT$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BT22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BT22))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E23)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>M$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:L23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>L$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:L23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:L23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>N$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:M23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>M$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:M23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:M23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>O$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:N23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>N$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:N23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:N23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>P$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:O23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>O$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:O23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:O23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>Q$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:P23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>P$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:P23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:P23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>R$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Q23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>Q$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:Q23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Q23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>S$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:R23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>R$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:R23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:R23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>T$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:S23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>S$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:S23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:S23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>U$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:T23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>T$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:T23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:T23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>V$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:U23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>U$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:U23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:U23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>W$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:V23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>V$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:V23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:V23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>X$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:W23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>W$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:W23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:W23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>Y$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:X23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>X$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:X23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:X23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>Z$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Y23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>Y$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:Y23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Y23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AA$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Z23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>Z$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:Z23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Z23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AB$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AA23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AA$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AA23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AA23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AC$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AB23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AB$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AB23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AB23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AD$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AC23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AC$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AC23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AC23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AE$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AD23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AD$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AD23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AD23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AF$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AE23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AE$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AE23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AE23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AG$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AF23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AF$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AF23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AF23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AH$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AG23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AG$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AG23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AG23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AI$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AH23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AH$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AH23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AH23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AJ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AI23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AI$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AI23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AI23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AK$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AJ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AJ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AJ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AJ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AL$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AK23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AK$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AK23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AK23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AM$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AL23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AL$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AL23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AL23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AN$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AM23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AM$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AM23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AM23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AO$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AN23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AN$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AN23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AN23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AP$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AO23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AO$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AO23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AO23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AQ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AP23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AP$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AP23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AP23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AR$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AQ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AQ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AQ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AQ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AS$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AR23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AR$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AR23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AR23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AT$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AS23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AS$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AS23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AS23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AU$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AT23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AT$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AT23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AT23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AV$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AU23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AU$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AU23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AU23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AW$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AV23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AV$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AV23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AV23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AX$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AW23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AW$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AW23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AW23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AY$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AX23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AX$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AX23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AX23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AZ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AY23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AY$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AY23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AY23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BA$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AZ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AZ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AZ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AZ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BB$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BA23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BA$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BA23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BA23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BC$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BB23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BB$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BB23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BB23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BD$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BC23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BC$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BC23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BC23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BE$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BD23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BD$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BD23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BD23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BF$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BE23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BE$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BE23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BE23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BG$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BF23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BF$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BF23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BF23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BH$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BG23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BG$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BG23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BG23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BI$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BH23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BH$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BH23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BH23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BJ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BI23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BI$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BI23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BI23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BK$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BJ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BJ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BJ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BJ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BL$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BK23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BK$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BK23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BK23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BM$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BL23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BL$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BL23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BL23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BN$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BM23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BM$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BM23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BM23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BO$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BN23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BN$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BN23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BN23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BP$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BO23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BO$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BO23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BO23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BQ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BP23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BP$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BP23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BP23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BR$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BQ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BQ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BQ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BQ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BS$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BR23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BR$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BR23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BR23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BT$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BS23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BS$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BS23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BS23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BU$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BT23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BT$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BT23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BT23))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E24)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>N$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:M24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>M$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:M24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:M24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>O$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:N24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>N$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:N24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:N24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>P$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:O24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>O$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:O24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:O24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>Q$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:P24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>P$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:P24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:P24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>R$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Q24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>Q$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:Q24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Q24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>S$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:R24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>R$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:R24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:R24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>T$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:S24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>S$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:S24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:S24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>U$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:T24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>T$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:T24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:T24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>V$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:U24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>U$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:U24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:U24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>W$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:V24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>V$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:V24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:V24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>X$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:W24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>W$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:W24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:W24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>Y$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:X24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>X$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:X24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:X24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>Z$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Y24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>Y$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:Y24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Y24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AA$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Z24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>Z$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:Z24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Z24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AB$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AA24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AA$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AA24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AA24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AC$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AB24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AB$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AB24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AB24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AD$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AC24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AC$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AC24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AC24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AE$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AD24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AD$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AD24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AD24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AF$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AE24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AE$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AE24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AE24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AG$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AF24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AF$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AF24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AF24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AH$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AG24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AG$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AG24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AG24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AI$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AH24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AH$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AH24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AH24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AJ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AI24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AI$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AI24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AI24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AK$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AJ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AJ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AJ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AJ24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AL$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AK24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AK$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AK24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AK24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AM$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AL24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AL$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AL24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AL24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AN$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AM24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AM$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AM24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AM24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AO$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AN24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AN$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AN24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AN24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AP$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AO24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AO$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AO24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AO24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AQ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AP24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AP$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AP24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AP24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AR$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AQ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AQ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AQ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AQ24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AS$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AR24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AR$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AR24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AR24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AT$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AS24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AS$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AS24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AS24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AU$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AT24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AT$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AT24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AT24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AV$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AU24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AU$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AU24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AU24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AW$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AV24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AV$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AV24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AV24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AX$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AW24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AW$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AW24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AW24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AY$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AX24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AX$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AX24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AX24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AZ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AY24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AY$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AY24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AY24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BA$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AZ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AZ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AZ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AZ24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BB$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BA24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BA$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BA24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BA24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BC$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BB24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BB$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BB24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BB24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BD$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BC24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BC$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BC24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BC24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BE$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BD24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BD$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BD24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BD24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BF$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BE24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BE$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BE24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BE24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BG$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BF24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BF$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BF24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BF24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BH$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BG24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BG$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BG24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BG24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BI$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BH24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BH$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BH24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BH24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BJ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BI24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BI$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BI24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BI24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BK$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BJ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BJ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BJ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BJ24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BL$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BK24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BK$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BK24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BK24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BM$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BL24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BL$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BL24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BL24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BN$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BM24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BM$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BM24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BM24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BO$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BN24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BN$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BN24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BN24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BP$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BO24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BO$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BO24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BO24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BQ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BP24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BP$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BP24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BP24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BR$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BQ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BQ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BQ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BQ24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BS$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BR24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BR$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BR24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BR24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BT$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BS24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BS$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BS24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BS24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BU$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BT24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BT$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BT24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BT24))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E25)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>O$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:N25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>N$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:N25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:N25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>P$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:O25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>O$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:O25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:O25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>Q$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:P25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>P$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:P25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:P25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>R$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Q25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>Q$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:Q25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Q25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>S$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:R25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>R$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:R25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:R25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>T$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:S25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>S$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:S25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:S25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>U$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:T25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>T$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:T25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:T25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>V$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:U25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>U$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:U25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:U25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>W$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:V25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>V$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:V25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:V25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>X$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:W25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>W$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:W25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:W25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>Y$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:X25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>X$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:X25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:X25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>Z$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Y25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>Y$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:Y25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Y25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AA$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Z25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>Z$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:Z25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Z25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AB$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AA25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AA$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AA25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AA25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AC$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AB25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AB$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AB25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AB25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AD$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AC25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AC$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AC25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AC25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AE$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AD25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AD$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AD25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AD25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AF$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AE25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AE$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AE25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AE25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AG$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AF25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AF$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AF25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AF25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AH$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AG25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AG$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AG25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AG25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AI$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AH25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AH$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AH25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AH25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AJ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AI25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AI$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AI25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AI25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AK$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AJ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AJ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AJ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AJ25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AL$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AK25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AK$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AK25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AK25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AM$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AL25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AL$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AL25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AL25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AN$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AM25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AM$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AM25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AM25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AO$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AN25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AN$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AN25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AN25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AP$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AO25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AO$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AO25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AO25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AQ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AP25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AP$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AP25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AP25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AR$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AQ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AQ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AQ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AQ25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AS$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AR25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AR$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AR25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AR25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AT$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AS25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AS$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AS25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AS25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AU$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AT25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AT$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AT25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AT25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AV$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AU25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AU$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AU25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AU25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AW$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AV25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AV$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AV25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AV25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AX$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AW25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AW$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AW25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AW25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AY$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AX25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AX$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AX25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AX25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AZ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AY25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AY$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AY25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AY25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BA$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AZ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AZ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AZ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AZ25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BB$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BA25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BA$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BA25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BA25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BC$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BB25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BB$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BB25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BB25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BD$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BC25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BC$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BC25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BC25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BE$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BD25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BD$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BD25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BD25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BF$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BE25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BE$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BE25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BE25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BG$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BF25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BF$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BF25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BF25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BH$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BG25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BG$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BG25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BG25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BI$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BH25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BH$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BH25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BH25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BJ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BI25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BI$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BI25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BI25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BK$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BJ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BJ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BJ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BJ25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BL$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BK25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BK$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BK25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BK25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BM$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BL25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BL$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BL25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BL25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BN$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BM25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BM$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BM25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BM25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BO$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BN25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BN$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BN25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BN25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BP$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BO25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BO$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BO25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BO25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BQ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BP25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BP$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BP25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BP25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BR$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BQ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BQ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BQ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BQ25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BS$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BR25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BR$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BR25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BR25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BT$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BS25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BS$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BS25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BS25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BU$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BT25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BT$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BT25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BT25))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E26)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>P$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:O26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>O$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:O26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:O26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>Q$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:P26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>P$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:P26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:P26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>R$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Q26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>Q$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:Q26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Q26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>S$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:R26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>R$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:R26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:R26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>T$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:S26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>S$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:S26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:S26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>U$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:T26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>T$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:T26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:T26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>V$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:U26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>U$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:U26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:U26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>W$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:V26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>V$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:V26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:V26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>X$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:W26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>W$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:W26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:W26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>Y$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:X26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>X$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:X26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:X26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>Z$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Y26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>Y$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:Y26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Y26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AA$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Z26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>Z$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:Z26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Z26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AB$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AA26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AA$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AA26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AA26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AC$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AB26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AB$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AB26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AB26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AD$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AC26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AC$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AC26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AC26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AE$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AD26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AD$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AD26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AD26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AF$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AE26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AE$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AE26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AE26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AG$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AF26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AF$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AF26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AF26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AH$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AG26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AG$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AG26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AG26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AI$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AH26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AH$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AH26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AH26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AJ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AI26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AI$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AI26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AI26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AK$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AJ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AJ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AJ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AJ26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AL$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AK26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AK$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AK26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AK26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AM$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AL26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AL$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AL26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AL26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AN$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AM26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AM$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AM26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AM26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AO$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AN26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AN$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AN26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AN26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AP$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AO26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AO$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AO26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AO26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AQ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AP26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AP$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AP26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AP26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AR$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AQ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AQ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AQ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AQ26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AS$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AR26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AR$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AR26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AR26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AT$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AS26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AS$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AS26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AS26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AU$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AT26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AT$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AT26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AT26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AV$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AU26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AU$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AU26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AU26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AW$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AV26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AV$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AV26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AV26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AX$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AW26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AW$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AW26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AW26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AY$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AX26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AX$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AX26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AX26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AZ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AY26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AY$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AY26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AY26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BA$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AZ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AZ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AZ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AZ26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BB$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BA26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BA$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BA26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BA26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BC$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BB26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BB$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BB26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BB26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BD$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BC26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BC$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BC26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BC26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BE$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BD26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BD$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BD26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BD26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BF$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BE26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BE$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BE26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BE26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BG$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BF26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BF$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BF26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BF26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BH$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BG26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BG$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BG26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BG26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BI$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BH26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BH$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BH26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BH26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BJ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BI26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BI$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BI26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BI26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BK$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BJ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BJ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BJ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BJ26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BL$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BK26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BK$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BK26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BK26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BM$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BL26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BL$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BL26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BL26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BN$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BM26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BM$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BM26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BM26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BO$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BN26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BN$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BN26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BN26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BP$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BO26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BO$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BO26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BO26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BQ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BP26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BP$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BP26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BP26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BR$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BQ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BQ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BQ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BQ26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BS$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BR26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BR$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BR26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BR26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BT$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BS26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BS$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BS26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BS26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BU$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BT26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BT$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BT26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BT26))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E27)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>Q$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:P27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>P$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:P27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:P27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>R$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Q27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>Q$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:Q27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Q27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>S$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:R27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>R$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:R27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:R27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>T$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:S27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>S$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:S27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:S27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>U$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:T27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>T$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:T27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:T27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>V$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:U27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>U$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:U27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:U27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>W$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:V27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>V$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:V27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:V27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>X$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:W27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>W$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:W27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:W27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>Y$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:X27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>X$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:X27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:X27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>Z$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Y27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>Y$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:Y27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Y27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AA$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Z27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>Z$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:Z27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Z27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AB$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AA27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AA$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AA27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AA27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AC$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AB27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AB$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AB27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AB27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AD$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AC27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AC$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AC27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AC27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AE$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AD27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AD$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AD27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AD27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AF$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AE27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AE$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AE27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AE27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AG$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AF27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AF$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AF27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AF27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AH$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AG27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AG$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AG27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AG27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AI$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AH27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AH$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AH27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AH27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AJ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AI27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AI$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AI27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AI27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AK$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AJ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AJ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AJ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AJ27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AL$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AK27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AK$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AK27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AK27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AM$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AL27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AL$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AL27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AL27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AN$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AM27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AM$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AM27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AM27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AO$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AN27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AN$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AN27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AN27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AP$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AO27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AO$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AO27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AO27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AQ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AP27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AP$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AP27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AP27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AR$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AQ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AQ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AQ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AQ27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AS$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AR27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AR$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AR27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AR27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AT$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AS27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AS$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AS27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AS27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AU$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AT27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AT$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AT27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AT27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AV$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AU27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AU$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AU27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AU27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AW$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AV27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AV$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AV27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AV27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AX$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AW27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AW$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AW27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AW27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AY$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AX27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AX$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AX27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AX27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AZ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AY27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AY$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AY27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AY27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BA$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AZ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AZ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AZ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AZ27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BB$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BA27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BA$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BA27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BA27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BC$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BB27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BB$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BB27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BB27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BD$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BC27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BC$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BC27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BC27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BE$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BD27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BD$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BD27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BD27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BF$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BE27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BE$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BE27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BE27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BG$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BF27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BF$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BF27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BF27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BH$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BG27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BG$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BG27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BG27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BI$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BH27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BH$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BH27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BH27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BJ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BI27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BI$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BI27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BI27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BK$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BJ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BJ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BJ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BJ27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BL$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BK27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BK$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BK27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BK27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BM$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BL27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BL$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BL27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BL27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BN$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BM27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BM$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BM27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BM27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BO$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BN27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BN$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BN27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BN27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BP$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BO27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BO$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BO27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BO27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BQ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BP27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BP$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BP27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BP27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BR$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BQ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BQ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BQ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BQ27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BS$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BR27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BR$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BR27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BR27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BT$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BS27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BS$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BS27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BS27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BU$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BT27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BT$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BT27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BT27))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E28)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>R$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Q28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>Q$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:Q28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Q28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>S$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:R28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>R$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:R28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:R28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>T$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:S28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>S$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:S28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:S28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>U$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:T28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>T$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:T28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:T28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>V$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:U28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>U$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:U28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:U28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>W$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:V28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>V$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:V28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:V28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>X$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:W28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>W$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:W28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:W28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>Y$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:X28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>X$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:X28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:X28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>Z$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Y28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>Y$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:Y28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Y28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AA$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Z28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>Z$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:Z28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Z28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AB$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AA28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AA$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AA28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AA28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AC$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AB28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AB$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AB28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AB28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AD$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AC28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AC$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AC28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AC28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AE$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AD28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AD$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AD28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AD28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AF$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AE28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AE$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AE28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AE28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AG$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AF28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AF$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AF28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AF28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AH$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AG28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AG$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AG28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AG28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AI$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AH28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AH$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AH28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AH28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AJ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AI28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AI$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AI28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AI28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AK$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AJ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AJ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AJ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AJ28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AL$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AK28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AK$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AK28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AK28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AM$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AL28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AL$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AL28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AL28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AN$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AM28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AM$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AM28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AM28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AO$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AN28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AN$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AN28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AN28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AP$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AO28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AO$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AO28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AO28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AQ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AP28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AP$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AP28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AP28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AR$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AQ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AQ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AQ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AQ28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AS$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AR28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AR$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AR28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AR28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AT$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AS28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AS$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AS28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AS28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AU$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AT28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AT$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AT28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AT28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AV$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AU28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AU$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AU28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AU28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AW$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AV28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AV$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AV28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AV28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AX$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AW28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AW$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AW28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AW28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AY$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AX28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AX$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AX28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AX28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AZ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AY28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AY$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AY28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AY28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BA$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AZ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AZ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AZ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AZ28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BB$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BA28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BA$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BA28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BA28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BC$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BB28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BB$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BB28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BB28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BD$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BC28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BC$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BC28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BC28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BE$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BD28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BD$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BD28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BD28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BF$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BE28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BE$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BE28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BE28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BG$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BF28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BF$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BF28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BF28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BH$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BG28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BG$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BG28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BG28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BI$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BH28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BH$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BH28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BH28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BJ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BI28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BI$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BI28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BI28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BK$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BJ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BJ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BJ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BJ28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BL$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BK28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BK$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BK28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BK28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BM$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BL28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BL$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BL28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BL28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BN$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BM28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BM$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BM28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BM28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BO$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BN28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BN$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BN28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BN28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BP$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BO28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BO$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BO28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BO28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BQ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BP28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BP$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BP28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BP28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BR$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BQ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BQ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BQ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BQ28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BS$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BR28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BR$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BR28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BR28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BT$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BS28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BS$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BS28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BS28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BU$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BT28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BT$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BT28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BT28))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E29)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>S$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:R29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>R$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:R29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:R29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>T$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:S29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>S$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:S29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:S29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>U$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:T29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>T$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:T29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:T29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>V$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:U29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>U$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:U29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:U29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>W$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:V29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>V$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:V29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:V29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>X$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:W29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>W$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:W29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:W29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>Y$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:X29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>X$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:X29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:X29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>Z$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:Y29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>Y$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:Y29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:Y29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AA$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:Z29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>Z$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:Z29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:Z29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AB$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AA29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AA$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AA29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AA29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AC$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AB29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AB$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AB29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AB29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AD$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AC29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AC$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AC29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AC29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AE$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AD29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AD$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AD29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AD29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AF$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AE29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AE$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AE29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AE29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AG$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AF29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AF$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AF29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AF29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AH$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AG29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AG$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AG29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AG29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AI$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AH29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AH$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AH29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AH29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AJ$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AI29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AI$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AI29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AI29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AK$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AJ29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AJ$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AJ29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AJ29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AL$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AK29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AK$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AK29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AK29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AM$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AL29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AL$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AL29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AL29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AN$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AM29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AM$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AM29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AM29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AO$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AN29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AN$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AN29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AN29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AP$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AO29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AO$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AO29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AO29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AQ$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AP29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AP$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AP29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AP29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AR$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AQ29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AQ$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AQ29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AQ29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AS$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AR29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AR$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AR29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AR29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AT$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AS29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AS$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AS29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AS29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AU$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AT29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AT$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AT29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AT29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AV$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AU29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AU$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AU29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AU29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AW$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AV29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AV$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AV29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AV29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AX$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AW29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AW$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AW29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AW29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AY$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AX29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AX$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AX29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AX29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AZ$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AY29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AY$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AY29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AY29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BA$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AZ29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AZ$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AZ29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AZ29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BB$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BA29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BA$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BA29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BA29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BC$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BB29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BB$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BB29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BB29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BD$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BC29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BC$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BC29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BC29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BE$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BD29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BD$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BD29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BD29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BF$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BE29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BE$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BE29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BE29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BG$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BF29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BF$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BF29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BF29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BH$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BG29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BG$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BG29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BG29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BI$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BH29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BH$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BH29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BH29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BJ$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BI29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BI$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BI29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BI29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BK$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BJ29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BJ$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BJ29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BJ29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BL$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BK29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BK$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BK29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BK29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BM$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BL29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BL$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BL29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BL29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BN$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BM29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BM$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BM29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BM29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BO$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BN29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BN$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BN29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BN29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BP$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BO29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BO$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BO29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BO29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BQ$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BP29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BP$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BP29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BP29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BR$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BQ29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BQ$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BQ29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BQ29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BS$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BR29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BR$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BR29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BR29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BT$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BS29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BS$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BS29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BS29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BU$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BT29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BT$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BT29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BT29))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E30)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>T$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:S30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>S$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:S30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:S30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>U$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:T30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>T$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:T30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:T30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>V$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:U30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>U$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:U30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:U30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>W$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:V30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>V$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:V30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:V30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>X$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:W30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>W$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:W30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:W30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>Y$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:X30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>X$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:X30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:X30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>Z$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:Y30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>Y$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:Y30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:Y30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AA$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:Z30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>Z$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:Z30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:Z30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AB$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AA30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AA$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AA30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AA30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AC$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AB30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AB$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AB30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AB30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AD$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AC30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AC$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AC30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AC30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AE$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AD30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AD$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AD30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AD30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AF$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AE30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AE$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AE30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AE30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AG$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AF30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AF$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AF30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AF30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AH$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AG30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AG$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AG30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AG30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AI$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AH30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AH$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AH30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AH30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AJ$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AI30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AI$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AI30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AI30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AK$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AJ30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AJ$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AJ30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AJ30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AL$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AK30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AK$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AK30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AK30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AM$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AL30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AL$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AL30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AL30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AN$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AM30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AM$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AM30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AM30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AO$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AN30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AN$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AN30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AN30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AP$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AO30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AO$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AO30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AO30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AQ$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AP30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AP$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AP30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AP30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AR$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AQ30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AQ$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AQ30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AQ30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AS$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AR30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AR$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AR30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AR30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AT$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AS30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AS$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AS30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AS30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AU$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AT30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AT$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AT30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AT30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AV$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AU30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AU$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AU30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AU30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AW$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AV30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AV$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AV30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AV30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AX$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AW30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AW$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AW30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AW30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AY$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AX30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AX$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AX30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AX30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AZ$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AY30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AY$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AY30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AY30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BA$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AZ30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AZ$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AZ30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AZ30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BB$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BA30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BA$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BA30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BA30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BC$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BB30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BB$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BB30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BB30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BD$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BC30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BC$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BC30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BC30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BE$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BD30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BD$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BD30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BD30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BF$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BE30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BE$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BE30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BE30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BG$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BF30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BF$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BF30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BF30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BH$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BG30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BG$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BG30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BG30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BI$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BH30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BH$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BH30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BH30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BJ$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BI30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BI$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BI30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BI30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BK$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BJ30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BJ$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BJ30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BJ30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BL$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BK30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BK$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BK30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BK30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BM$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BL30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BL$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BL30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BL30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BN$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BM30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BM$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BM30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BM30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BO$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BN30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BN$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BN30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BN30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BP$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BO30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BO$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BO30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BO30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BQ$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BP30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BP$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BP30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BP30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BR$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BQ30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BQ$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BQ30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BQ30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BS$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BR30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BR$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BR30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BR30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BT$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BS30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BS$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BS30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BS30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BU$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BT30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BT$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BT30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BT30))))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E31)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>U$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:T31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>T$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:T31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:T31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>V$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:U31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>U$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:U31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:U31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>W$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:V31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>V$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:V31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:V31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>X$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:W31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>W$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:W31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:W31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>Y$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:X31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>X$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:X31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:X31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>Z$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:Y31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>Y$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:Y31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:Y31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AA$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:Z31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>Z$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:Z31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:Z31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AB$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AA31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AA$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AA31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AA31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AC$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AB31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AB$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AB31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AB31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AD$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AC31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AC$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AC31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AC31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AE$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AD31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AD$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AD31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AD31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AF$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AE31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AE$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AE31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AE31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AG$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AF31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AF$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AF31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AF31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AH$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AG31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AG$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AG31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AG31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AI$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AH31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AH$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AH31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AH31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AJ$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AI31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AI$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AI31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AI31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AK$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AJ31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AJ$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AJ31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AJ31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AL$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AK31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AK$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AK31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AK31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AM$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AL31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AL$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AL31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AL31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AN$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AM31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AM$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AM31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AM31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AO$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AN31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AN$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AN31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AN31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AP$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AO31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AO$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AO31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AO31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AQ$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AP31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AP$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AP31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AP31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AR$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AQ31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AQ$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AQ31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AQ31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AS$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AR31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AR$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AR31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AR31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AT$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AS31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AS$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AS31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AS31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AU$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AT31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AT$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AT31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AT31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AV$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AU31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AU$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AU31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AU31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AW$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AV31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AV$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AV31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AV31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AX$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AW31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AW$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AW31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AW31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AY$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AX31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AX$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AX31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AX31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AZ$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AY31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AY$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AY31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AY31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BA$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AZ31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AZ$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AZ31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AZ31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BB$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BA31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BA$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BA31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BA31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BC$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BB31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BB$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BB31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BB31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BD$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BC31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BC$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BC31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BC31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BE$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BD31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BD$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BD31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BD31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BF$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BE31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BE$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BE31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BE31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BG$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BF31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BF$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BF31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BF31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BH$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BG31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BG$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BG31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BG31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BI$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BH31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BH$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BH31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BH31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BJ$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BI31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BI$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BI31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BI31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BK$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BJ31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BJ$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BJ31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BJ31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BL$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BK31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BK$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BK31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BK31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BM$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BL31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BL$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BL31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BL31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BN$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BM31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BM$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BM31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BM31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BO$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BN31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BN$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BN31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BN31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BP$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BO31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BO$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BO31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BO31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BQ$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BP31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BP$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BP31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BP31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BR$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BQ31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BQ$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BQ31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BQ31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BS$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BR31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BR$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BR31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BR31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BT$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BS31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BS$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BS31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BS31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BU$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BT31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BT$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BT31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BT31))))","v":0}]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E32)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>V$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:U32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>U$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:U32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:U32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>W$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:V32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>V$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:V32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:V32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>X$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:W32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>W$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:W32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:W32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>Y$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:X32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>X$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:X32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:X32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>Z$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:Y32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>Y$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:Y32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:Y32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AA$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:Z32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>Z$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:Z32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:Z32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AB$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AA32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AA$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AA32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AA32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AC$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AB32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AB$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AB32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AB32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AD$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AC32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AC$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AC32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AC32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AE$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AD32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AD$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AD32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AD32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AF$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AE32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AE$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AE32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AE32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AG$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AF32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AF$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AF32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AF32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AH$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AG32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AG$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AG32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AG32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AI$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AH32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AH$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AH32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AH32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AJ$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AI32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AI$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AI32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AI32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AK$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AJ32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AJ$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AJ32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AJ32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AL$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AK32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AK$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AK32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AK32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AM$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AL32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AL$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AL32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AL32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AN$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AM32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AM$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AM32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AM32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AO$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AN32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AN$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AN32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AN32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AP$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AO32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AO$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AO32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AO32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AQ$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AP32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AP$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AP32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AP32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AR$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AQ32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AQ$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AQ32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AQ32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AS$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AR32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AR$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AR32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AR32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AT$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AS32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AS$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AS32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AS32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AU$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AT32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AT$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AT32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AT32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AV$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AU32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AU$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AU32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AU32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AW$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AV32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AV$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AV32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AV32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AX$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AW32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AW$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AW32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AW32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AY$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AX32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AX$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AX32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AX32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>AZ$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AY32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AY$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AY32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AY32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BA$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AZ32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>AZ$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:AZ32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:AZ32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BB$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BA32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BA$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BA32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BA32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BC$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BB32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BB$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BB32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BB32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BD$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BC32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BC$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BC32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BC32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BE$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BD32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BD$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BD32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BD32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BF$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BE32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BE$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BE32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BE32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BG$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BF32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BF$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BF32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BF32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BH$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BG32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BG$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BG32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BG32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BI$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BH32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BH$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BH32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BH32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BJ$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BI32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BI$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BI32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BI32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BK$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BJ32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BJ$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BJ32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BJ32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BL$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BK32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BK$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BK32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BK32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BM$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BL32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BL$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BL32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BL32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BN$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BM32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BM$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BM32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BM32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BO$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BN32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BN$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BN32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BN32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BP$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BO32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BO$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BO32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BO32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BQ$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BP32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BP$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BP32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BP32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BR$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BQ32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BQ$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BQ32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BQ32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BS$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BR32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BR$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BR32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BR32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BT$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BS32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BS$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BS32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BS32))))","v":0},{"$f":"IF(OFFSET($G22, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G29, -$E32, $E32)=\"SL\",\nIF(OFFSET($G22,-$E32,$E32)+$E32>BU$5,IFERROR((OFFSET($G21,-$E32,$E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BT32)),\nIF(OFFSET($G23,-$E32,$E32)+$E32>BT$5,IFERROR(((OFFSET($G21,-$E32,$E32)-SUM($G32:BT32))*OFFSET($G28, -$E32, $E32)/(OFFSET($G22,-$E32,$E32))),0),OFFSET($G21,-$E32,$E32)-SUM($G32:BT32))))","v":0}]
[null,null,null,null,15,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E33)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>W$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:V33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>V$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:V33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:V33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>X$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:W33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>W$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:W33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:W33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>Y$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:X33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>X$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:X33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:X33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>Z$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:Y33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>Y$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:Y33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:Y33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AA$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:Z33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>Z$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:Z33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:Z33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AB$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AA33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AA$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AA33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AA33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AC$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AB33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AB$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AB33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AB33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AD$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AC33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AC$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AC33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AC33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AE$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AD33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AD$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AD33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AD33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AF$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AE33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AE$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AE33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AE33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AG$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AF33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AF$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AF33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AF33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AH$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AG33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AG$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AG33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AG33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AI$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AH33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AH$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AH33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AH33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AJ$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AI33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AI$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AI33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AI33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AK$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AJ33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AJ$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AJ33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AJ33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AL$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AK33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AK$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AK33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AK33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AM$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AL33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AL$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AL33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AL33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AN$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AM33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AM$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AM33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AM33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AO$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AN33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AN$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AN33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AN33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AP$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AO33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AO$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AO33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AO33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AQ$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AP33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AP$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AP33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AP33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AR$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AQ33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AQ$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AQ33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AQ33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AS$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AR33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AR$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AR33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AR33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AT$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AS33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AS$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AS33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AS33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AU$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AT33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AT$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AT33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AT33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AV$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AU33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AU$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AU33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AU33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AW$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AV33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AV$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AV33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AV33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AX$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AW33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AW$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AW33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AW33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AY$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AX33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AX$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AX33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AX33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>AZ$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AY33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AY$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AY33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AY33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BA$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AZ33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>AZ$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:AZ33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:AZ33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BB$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BA33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BA$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BA33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BA33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BC$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BB33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BB$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BB33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BB33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BD$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BC33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BC$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BC33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BC33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BE$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BD33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BD$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BD33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BD33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BF$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BE33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BE$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BE33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BE33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BG$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BF33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BF$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BF33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BF33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BH$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BG33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BG$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BG33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BG33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BI$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BH33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BH$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BH33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BH33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BJ$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BI33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BI$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BI33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BI33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BK$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BJ33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BJ$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BJ33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BJ33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BL$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BK33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BK$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BK33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BK33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BM$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BL33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BL$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BL33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BL33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BN$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BM33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BM$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BM33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BM33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BO$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BN33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BN$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BN33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BN33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BP$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BO33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BO$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BO33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BO33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BQ$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BP33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BP$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BP33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BP33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BR$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BQ33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BQ$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BQ33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BQ33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BS$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BR33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BR$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BR33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BR33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BT$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BS33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BS$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BS33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BS33))))","v":0},{"$f":"IF(OFFSET($G23, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G30, -$E33, $E33)=\"SL\",\nIF(OFFSET($G23,-$E33,$E33)+$E33>BU$5,IFERROR((OFFSET($G22,-$E33,$E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BT33)),\nIF(OFFSET($G24,-$E33,$E33)+$E33>BT$5,IFERROR(((OFFSET($G22,-$E33,$E33)-SUM($G33:BT33))*OFFSET($G29, -$E33, $E33)/(OFFSET($G23,-$E33,$E33))),0),OFFSET($G22,-$E33,$E33)-SUM($G33:BT33))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E19)","v":"Depreciation of asset adjustments - TAB 2010-11"},null,null,{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>I$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:H36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>H$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:H36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:H36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>J$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:I36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>I$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:I36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:I36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>K$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:J36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>J$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:J36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:J36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>L$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:K36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>K$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:K36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:K36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>M$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:L36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>L$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:L36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:L36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>N$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:M36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>M$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:M36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:M36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>O$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:N36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>N$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:N36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:N36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>P$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:O36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>O$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:O36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:O36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>Q$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:P36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>P$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:P36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:P36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>R$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:Q36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Q$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:Q36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:Q36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>S$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:R36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>R$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:R36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:R36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>T$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:S36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>S$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:S36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:S36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>U$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:T36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>T$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:T36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:T36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>V$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:U36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>U$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:U36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:U36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>W$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:V36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>V$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:V36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:V36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>X$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:W36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>W$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:W36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:W36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>Y$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:X36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>X$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:X36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:X36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>Z$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:Y36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Y$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:Y36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:Y36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AA$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:Z36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Z$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:Z36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:Z36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AB$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AA36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AA$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AA36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AA36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AC$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AB36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AB$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AB36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AB36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AD$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AC36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AC$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AC36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AC36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AE$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AD36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AD$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AD36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AD36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AF$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AE36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AE$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AE36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AE36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AG$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AF36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AF$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AF36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AF36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AH$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AG36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AG$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AG36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AG36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AI$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AH36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AH$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AH36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AH36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AJ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AI36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AI$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AI36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AI36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AK$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AJ36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AJ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AJ36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AJ36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AL$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AK36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AK$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AK36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AK36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AM$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AL36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AL$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AL36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AL36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AN$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AM36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AM$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AM36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AM36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AO$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AN36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AN$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AN36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AN36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AP$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AO36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AO$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AO36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AO36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AQ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AP36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AP$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AP36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AP36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AR$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AQ36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AQ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AQ36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AQ36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AS$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AR36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AR$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AR36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AR36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AT$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AS36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AS$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AS36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AS36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AU$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AT36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AT$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AT36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AT36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AV$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AU36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AU$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AU36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AU36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AW$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AV36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AV$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AV36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AV36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AX$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AW36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AW$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AW36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AW36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AY$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AX36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AX$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AX36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AX36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AZ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AY36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AY$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AY36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AY36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BA$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:AZ36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AZ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:AZ36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:AZ36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BB$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:BA36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BA$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:BA36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:BA36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BC$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:BB36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BB$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:BB36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:BB36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BD$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:BC36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BC$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:BC36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:BC36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BE$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:BD36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BD$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:BD36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:BD36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BF$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:BE36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BE$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:BE36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:BE36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BG$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:BF36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BF$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:BF36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:BF36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BH$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:BG36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BG$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:BG36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:BG36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BI$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:BH36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BH$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:BH36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:BH36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BJ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:BI36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BI$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:BI36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:BI36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BK$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:BJ36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BJ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:BJ36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:BJ36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BL$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:BK36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BK$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:BK36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:BK36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BM$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:BL36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BL$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:BL36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:BL36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BN$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:BM36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BM$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:BM36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:BM36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BO$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:BN36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BN$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:BN36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:BN36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BP$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:BO36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BO$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:BO36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:BO36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BQ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:BP36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BP$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:BP36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:BP36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BR$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:BQ36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BQ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:BQ36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:BQ36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BS$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:BR36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BR$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:BR36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:BR36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BT$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:BS36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BS$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:BS36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:BS36))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BU$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G36:BT36)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BT$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G36:BT36))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G36:BT36))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E20)","v":"Depreciation of asset adjustments - TAB 2011-12"},null,null,null,{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>J$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:I37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>I$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:I37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:I37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>K$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:J37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>J$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:J37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:J37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>L$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:K37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>K$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:K37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:K37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>M$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:L37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>L$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:L37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:L37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>N$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:M37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>M$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:M37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:M37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>O$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:N37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>N$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:N37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:N37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>P$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:O37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>O$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:O37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:O37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>Q$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:P37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>P$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:P37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:P37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>R$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:Q37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Q$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:Q37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:Q37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>S$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:R37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>R$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:R37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:R37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>T$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:S37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>S$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:S37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:S37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>U$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:T37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>T$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:T37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:T37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>V$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:U37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>U$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:U37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:U37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>W$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:V37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>V$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:V37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:V37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>X$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:W37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>W$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:W37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:W37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>Y$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:X37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>X$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:X37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:X37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>Z$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:Y37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Y$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:Y37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:Y37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AA$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:Z37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Z$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:Z37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:Z37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AB$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AA37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AA$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AA37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AA37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AC$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AB37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AB$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AB37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AB37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AD$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AC37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AC$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AC37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AC37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AE$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AD37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AD$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AD37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AD37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AF$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AE37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AE$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AE37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AE37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AG$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AF37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AF$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AF37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AF37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AH$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AG37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AG$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AG37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AG37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AI$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AH37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AH$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AH37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AH37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AJ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AI37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AI$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AI37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AI37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AK$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AJ37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AJ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AJ37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AJ37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AL$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AK37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AK$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AK37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AK37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AM$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AL37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AL$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AL37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AL37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AN$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AM37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AM$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AM37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AM37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AO$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AN37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AN$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AN37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AN37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AP$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AO37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AO$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AO37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AO37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AQ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AP37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AP$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AP37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AP37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AR$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AQ37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AQ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AQ37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AQ37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AS$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AR37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AR$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AR37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AR37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AT$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AS37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AS$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AS37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AS37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AU$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AT37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AT$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AT37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AT37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AV$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AU37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AU$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AU37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AU37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AW$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AV37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AV$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AV37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AV37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AX$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AW37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AW$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AW37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AW37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AY$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AX37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AX$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AX37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AX37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AZ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AY37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AY$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AY37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AY37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BA$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:AZ37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AZ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:AZ37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:AZ37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BB$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:BA37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BA$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:BA37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:BA37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BC$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:BB37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BB$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:BB37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:BB37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BD$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:BC37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BC$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:BC37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:BC37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BE$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:BD37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BD$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:BD37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:BD37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BF$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:BE37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BE$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:BE37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:BE37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BG$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:BF37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BF$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:BF37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:BF37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BH$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:BG37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BG$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:BG37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:BG37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BI$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:BH37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BH$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:BH37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:BH37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BJ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:BI37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BI$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:BI37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:BI37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BK$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:BJ37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BJ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:BJ37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:BJ37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BL$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:BK37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BK$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:BK37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:BK37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BM$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:BL37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BL$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:BL37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:BL37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BN$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:BM37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BM$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:BM37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:BM37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BO$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:BN37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BN$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:BN37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:BN37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BP$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:BO37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BO$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:BO37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:BO37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BQ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:BP37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BP$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:BP37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:BP37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BR$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:BQ37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BQ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:BQ37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:BQ37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BS$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:BR37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BR$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:BR37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:BR37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BT$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:BS37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BS$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:BS37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:BS37))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BU$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G37:BT37)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BT$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G37:BT37))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G37:BT37))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E21)","v":"Depreciation of asset adjustments - TAB 2012-13"},null,null,null,null,{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>K$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:J38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>J$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:J38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:J38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>L$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:K38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>K$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:K38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:K38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>M$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:L38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>L$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:L38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:L38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>N$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:M38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>M$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:M38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:M38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>O$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:N38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>N$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:N38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:N38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>P$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:O38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>O$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:O38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:O38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>Q$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:P38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>P$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:P38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:P38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>R$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:Q38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Q$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:Q38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:Q38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>S$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:R38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>R$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:R38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:R38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>T$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:S38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>S$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:S38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:S38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>U$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:T38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>T$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:T38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:T38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>V$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:U38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>U$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:U38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:U38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>W$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:V38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>V$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:V38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:V38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>X$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:W38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>W$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:W38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:W38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>Y$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:X38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>X$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:X38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:X38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>Z$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:Y38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Y$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:Y38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:Y38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AA$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:Z38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Z$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:Z38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:Z38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AB$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AA38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AA$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AA38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AA38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AC$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AB38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AB$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AB38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AB38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AD$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AC38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AC$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AC38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AC38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AE$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AD38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AD$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AD38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AD38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AF$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AE38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AE$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AE38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AE38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AG$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AF38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AF$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AF38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AF38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AH$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AG38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AG$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AG38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AG38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AI$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AH38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AH$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AH38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AH38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AJ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AI38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AI$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AI38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AI38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AK$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AJ38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AJ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AJ38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AJ38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AL$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AK38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AK$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AK38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AK38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AM$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AL38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AL$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AL38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AL38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AN$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AM38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AM$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AM38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AM38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AO$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AN38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AN$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AN38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AN38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AP$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AO38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AO$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AO38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AO38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AQ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AP38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AP$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AP38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AP38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AR$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AQ38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AQ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AQ38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AQ38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AS$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AR38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AR$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AR38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AR38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AT$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AS38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AS$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AS38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AS38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AU$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AT38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AT$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AT38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AT38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AV$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AU38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AU$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AU38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AU38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AW$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AV38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AV$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AV38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AV38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AX$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AW38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AW$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AW38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AW38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AY$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AX38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AX$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AX38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AX38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AZ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AY38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AY$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AY38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AY38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BA$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:AZ38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AZ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:AZ38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:AZ38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BB$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:BA38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BA$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:BA38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:BA38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BC$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:BB38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BB$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:BB38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:BB38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BD$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:BC38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BC$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:BC38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:BC38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BE$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:BD38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BD$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:BD38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:BD38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BF$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:BE38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BE$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:BE38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:BE38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BG$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:BF38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BF$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:BF38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:BF38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BH$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:BG38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BG$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:BG38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:BG38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BI$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:BH38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BH$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:BH38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:BH38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BJ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:BI38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BI$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:BI38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:BI38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BK$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:BJ38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BJ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:BJ38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:BJ38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BL$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:BK38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BK$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:BK38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:BK38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BM$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:BL38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BL$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:BL38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:BL38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BN$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:BM38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BM$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:BM38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:BM38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BO$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:BN38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BN$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:BN38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:BN38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BP$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:BO38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BO$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:BO38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:BO38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BQ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:BP38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BP$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:BP38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:BP38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BR$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:BQ38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BQ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:BQ38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:BQ38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BS$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:BR38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BR$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:BR38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:BR38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BT$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:BS38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BS$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:BS38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:BS38))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BU$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G38:BT38)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BT$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G38:BT38))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G38:BT38))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E22)","v":"Depreciation of asset adjustments - TAB 2013-14"},null,null,null,null,null,{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>L$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:K39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>K$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:K39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:K39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>M$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:L39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>L$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:L39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:L39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>N$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:M39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>M$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:M39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:M39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>O$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:N39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>N$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:N39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:N39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>P$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:O39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>O$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:O39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:O39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>Q$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:P39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>P$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:P39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:P39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>R$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:Q39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Q$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:Q39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:Q39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>S$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:R39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>R$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:R39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:R39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>T$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:S39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>S$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:S39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:S39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>U$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:T39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>T$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:T39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:T39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>V$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:U39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>U$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:U39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:U39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>W$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:V39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>V$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:V39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:V39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>X$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:W39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>W$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:W39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:W39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>Y$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:X39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>X$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:X39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:X39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>Z$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:Y39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Y$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:Y39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:Y39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AA$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:Z39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Z$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:Z39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:Z39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AB$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AA39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AA$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AA39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AA39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AC$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AB39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AB$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AB39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AB39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AD$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AC39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AC$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AC39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AC39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AE$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AD39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AD$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AD39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AD39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AF$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AE39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AE$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AE39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AE39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AG$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AF39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AF$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AF39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AF39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AH$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AG39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AG$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AG39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AG39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AI$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AH39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AH$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AH39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AH39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AJ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AI39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AI$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AI39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AI39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AK$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AJ39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AJ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AJ39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AJ39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AL$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AK39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AK$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AK39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AK39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AM$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AL39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AL$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AL39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AL39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AN$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AM39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AM$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AM39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AM39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AO$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AN39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AN$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AN39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AN39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AP$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AO39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AO$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AO39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AO39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AQ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AP39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AP$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AP39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AP39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AR$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AQ39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AQ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AQ39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AQ39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AS$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AR39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AR$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AR39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AR39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AT$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AS39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AS$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AS39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AS39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AU$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AT39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AT$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AT39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AT39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AV$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AU39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AU$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AU39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AU39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AW$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AV39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AV$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AV39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AV39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AX$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AW39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AW$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AW39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AW39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AY$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AX39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AX$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AX39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AX39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AZ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AY39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AY$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AY39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AY39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BA$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:AZ39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AZ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:AZ39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:AZ39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BB$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:BA39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BA$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:BA39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:BA39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BC$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:BB39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BB$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:BB39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:BB39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BD$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:BC39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BC$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:BC39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:BC39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BE$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:BD39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BD$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:BD39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:BD39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BF$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:BE39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BE$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:BE39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:BE39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BG$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:BF39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BF$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:BF39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:BF39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BH$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:BG39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BG$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:BG39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:BG39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BI$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:BH39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BH$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:BH39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:BH39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BJ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:BI39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BI$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:BI39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:BI39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BK$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:BJ39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BJ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:BJ39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:BJ39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BL$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:BK39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BK$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:BK39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:BK39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BM$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:BL39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BL$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:BL39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:BL39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BN$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:BM39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BM$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:BM39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:BM39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BO$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:BN39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BN$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:BN39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:BN39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BP$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:BO39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BO$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:BO39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:BO39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BQ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:BP39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BP$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:BP39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:BP39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BR$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:BQ39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BQ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:BQ39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:BQ39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BS$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:BR39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BR$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:BR39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:BR39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BT$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:BS39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BS$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:BS39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:BS39))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BU$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G39:BT39)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BT$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G39:BT39))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G39:BT39))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E23)","v":"Depreciation of asset adjustments - TAB 2014-15"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>M$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:L40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>L$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:L40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:L40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>N$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:M40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>M$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:M40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:M40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>O$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:N40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>N$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:N40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:N40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>P$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:O40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>O$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:O40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:O40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>Q$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:P40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>P$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:P40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:P40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>R$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:Q40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Q$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:Q40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:Q40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>S$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:R40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>R$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:R40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:R40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>T$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:S40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>S$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:S40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:S40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>U$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:T40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>T$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:T40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:T40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>V$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:U40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>U$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:U40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:U40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>W$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:V40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>V$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:V40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:V40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>X$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:W40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>W$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:W40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:W40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>Y$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:X40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>X$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:X40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:X40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>Z$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:Y40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Y$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:Y40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:Y40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AA$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:Z40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Z$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:Z40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:Z40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AB$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AA40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AA$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AA40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AA40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AC$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AB40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AB$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AB40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AB40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AD$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AC40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AC$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AC40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AC40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AE$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AD40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AD$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AD40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AD40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AF$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AE40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AE$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AE40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AE40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AG$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AF40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AF$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AF40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AF40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AH$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AG40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AG$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AG40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AG40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AI$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AH40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AH$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AH40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AH40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AJ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AI40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AI$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AI40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AI40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AK$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AJ40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AJ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AJ40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AJ40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AL$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AK40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AK$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AK40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AK40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AM$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AL40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AL$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AL40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AL40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AN$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AM40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AM$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AM40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AM40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AO$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AN40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AN$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AN40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AN40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AP$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AO40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AO$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AO40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AO40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AQ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AP40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AP$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AP40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AP40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AR$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AQ40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AQ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AQ40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AQ40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AS$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AR40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AR$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AR40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AR40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AT$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AS40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AS$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AS40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AS40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AU$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AT40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AT$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AT40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AT40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AV$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AU40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AU$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AU40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AU40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AW$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AV40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AV$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AV40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AV40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AX$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AW40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AW$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AW40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AW40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AY$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AX40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AX$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AX40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AX40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AZ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AY40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AY$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AY40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AY40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BA$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:AZ40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AZ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:AZ40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:AZ40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BB$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:BA40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BA$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:BA40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:BA40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BC$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:BB40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BB$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:BB40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:BB40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BD$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:BC40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BC$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:BC40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:BC40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BE$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:BD40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BD$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:BD40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:BD40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BF$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:BE40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BE$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:BE40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:BE40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BG$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:BF40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BF$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:BF40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:BF40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BH$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:BG40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BG$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:BG40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:BG40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BI$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:BH40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BH$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:BH40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:BH40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BJ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:BI40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BI$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:BI40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:BI40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BK$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:BJ40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BJ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:BJ40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:BJ40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BL$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:BK40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BK$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:BK40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:BK40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BM$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:BL40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BL$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:BL40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:BL40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BN$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:BM40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BM$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:BM40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:BM40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BO$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:BN40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BN$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:BN40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:BN40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BP$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:BO40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BO$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:BO40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:BO40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BQ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:BP40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BP$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:BP40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:BP40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BR$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:BQ40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BQ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:BQ40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:BQ40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BS$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:BR40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BR$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:BR40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:BR40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BT$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:BS40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BS$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:BS40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:BS40))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BU$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G40:BT40)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BT$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G40:BT40))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G40:BT40))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E24)","v":"Depreciation of asset adjustments - TAB 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>N$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:M41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>M$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:M41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:M41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>O$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:N41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>N$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:N41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:N41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>P$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:O41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>O$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:O41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:O41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>Q$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:P41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>P$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:P41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:P41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>R$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:Q41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>Q$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:Q41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:Q41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>S$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:R41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>R$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:R41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:R41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>T$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:S41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>S$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:S41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:S41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>U$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:T41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>T$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:T41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:T41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>V$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:U41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>U$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:U41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:U41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>W$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:V41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>V$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:V41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:V41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>X$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:W41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>W$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:W41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:W41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>Y$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:X41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>X$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:X41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:X41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>Z$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:Y41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>Y$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:Y41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:Y41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AA$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:Z41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>Z$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:Z41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:Z41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AB$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AA41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AA$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AA41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AA41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AC$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AB41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AB$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AB41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AB41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AD$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AC41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AC$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AC41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AC41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AE$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AD41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AD$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AD41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AD41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AF$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AE41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AE$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AE41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AE41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AG$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AF41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AF$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AF41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AF41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AH$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AG41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AG$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AG41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AG41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AI$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AH41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AH$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AH41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AH41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AJ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AI41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AI$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AI41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AI41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AK$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AJ41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AJ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AJ41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AJ41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AL$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AK41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AK$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AK41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AK41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AM$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AL41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AL$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AL41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AL41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AN$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AM41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AM$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AM41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AM41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AO$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AN41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AN$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AN41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AN41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AP$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AO41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AO$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AO41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AO41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AQ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AP41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AP$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AP41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AP41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AR$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AQ41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AQ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AQ41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AQ41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AS$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AR41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AR$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AR41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AR41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AT$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AS41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AS$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AS41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AS41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AU$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AT41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AT$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AT41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AT41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AV$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AU41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AU$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AU41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AU41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AW$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AV41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AV$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AV41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AV41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AX$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AW41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AW$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AW41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AW41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AY$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AX41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AX$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AX41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AX41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AZ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AY41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AY$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AY41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AY41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BA$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:AZ41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AZ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:AZ41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:AZ41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BB$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:BA41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BA$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:BA41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:BA41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BC$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:BB41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BB$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:BB41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:BB41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BD$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:BC41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BC$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:BC41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:BC41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BE$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:BD41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BD$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:BD41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:BD41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BF$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:BE41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BE$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:BE41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:BE41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BG$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:BF41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BF$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:BF41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:BF41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BH$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:BG41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BG$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:BG41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:BG41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BI$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:BH41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BH$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:BH41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:BH41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BJ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:BI41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BI$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:BI41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:BI41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BK$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:BJ41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BJ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:BJ41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:BJ41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BL$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:BK41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BK$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:BK41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:BK41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BM$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:BL41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BL$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:BL41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:BL41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BN$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:BM41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BM$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:BM41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:BM41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BO$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:BN41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BN$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:BN41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:BN41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BP$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:BO41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BO$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:BO41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:BO41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BQ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:BP41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BP$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:BP41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:BP41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BR$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:BQ41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BQ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:BQ41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:BQ41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BS$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:BR41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BR$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:BR41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:BR41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BT$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:BS41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BS$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:BS41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:BS41))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BU$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G41:BT41)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BT$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G41:BT41))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G41:BT41))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E25)","v":"Depreciation of asset adjustments - TAB 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>O$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:N42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>N$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:N42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:N42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>P$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:O42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>O$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:O42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:O42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>Q$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:P42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>P$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:P42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:P42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>R$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:Q42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>Q$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:Q42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:Q42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>S$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:R42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>R$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:R42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:R42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>T$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:S42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>S$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:S42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:S42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>U$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:T42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>T$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:T42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:T42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>V$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:U42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>U$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:U42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:U42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>W$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:V42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>V$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:V42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:V42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>X$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:W42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>W$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:W42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:W42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>Y$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:X42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>X$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:X42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:X42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>Z$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:Y42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>Y$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:Y42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:Y42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AA$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:Z42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>Z$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:Z42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:Z42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AB$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AA42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AA$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AA42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AA42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AC$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AB42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AB$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AB42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AB42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AD$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AC42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AC$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AC42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AC42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AE$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AD42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AD$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AD42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AD42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AF$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AE42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AE$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AE42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AE42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AG$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AF42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AF$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AF42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AF42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AH$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AG42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AG$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AG42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AG42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AI$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AH42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AH$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AH42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AH42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AJ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AI42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AI$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AI42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AI42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AK$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AJ42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AJ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AJ42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AJ42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AL$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AK42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AK$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AK42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AK42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AM$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AL42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AL$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AL42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AL42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AN$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AM42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AM$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AM42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AM42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AO$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AN42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AN$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AN42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AN42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AP$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AO42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AO$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AO42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AO42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AQ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AP42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AP$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AP42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AP42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AR$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AQ42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AQ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AQ42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AQ42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AS$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AR42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AR$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AR42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AR42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AT$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AS42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AS$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AS42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AS42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AU$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AT42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AT$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AT42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AT42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AV$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AU42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AU$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AU42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AU42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AW$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AV42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AV$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AV42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AV42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AX$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AW42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AW$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AW42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AW42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AY$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AX42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AX$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AX42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AX42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AZ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AY42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AY$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AY42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AY42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BA$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:AZ42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AZ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:AZ42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:AZ42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BB$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:BA42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BA$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:BA42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:BA42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BC$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:BB42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BB$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:BB42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:BB42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BD$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:BC42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BC$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:BC42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:BC42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BE$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:BD42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BD$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:BD42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:BD42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BF$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:BE42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BE$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:BE42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:BE42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BG$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:BF42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BF$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:BF42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:BF42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BH$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:BG42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BG$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:BG42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:BG42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BI$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:BH42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BH$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:BH42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:BH42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BJ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:BI42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BI$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:BI42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:BI42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BK$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:BJ42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BJ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:BJ42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:BJ42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BL$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:BK42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BK$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:BK42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:BK42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BM$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:BL42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BL$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:BL42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:BL42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BN$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:BM42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BM$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:BM42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:BM42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BO$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:BN42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BN$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:BN42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:BN42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BP$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:BO42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BO$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:BO42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:BO42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BQ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:BP42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BP$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:BP42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:BP42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BR$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:BQ42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BQ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:BQ42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:BQ42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BS$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:BR42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BR$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:BR42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:BR42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BT$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:BS42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BS$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:BS42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:BS42))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BU$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G42:BT42)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BT$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G42:BT42))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G42:BT42))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E26)","v":"Depreciation of asset adjustments - TAB 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>P$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:O43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>O$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:O43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:O43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>Q$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:P43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>P$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:P43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:P43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>R$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:Q43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>Q$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:Q43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:Q43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>S$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:R43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>R$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:R43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:R43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>T$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:S43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>S$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:S43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:S43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>U$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:T43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>T$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:T43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:T43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>V$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:U43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>U$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:U43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:U43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>W$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:V43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>V$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:V43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:V43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>X$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:W43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>W$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:W43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:W43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>Y$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:X43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>X$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:X43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:X43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>Z$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:Y43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>Y$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:Y43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:Y43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AA$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:Z43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>Z$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:Z43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:Z43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AB$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AA43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AA$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AA43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AA43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AC$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AB43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AB$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AB43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AB43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AD$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AC43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AC$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AC43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AC43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AE$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AD43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AD$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AD43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AD43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AF$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AE43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AE$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AE43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AE43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AG$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AF43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AF$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AF43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AF43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AH$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AG43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AG$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AG43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AG43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AI$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AH43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AH$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AH43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AH43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AJ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AI43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AI$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AI43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AI43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AK$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AJ43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AJ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AJ43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AJ43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AL$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AK43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AK$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AK43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AK43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AM$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AL43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AL$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AL43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AL43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AN$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AM43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AM$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AM43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AM43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AO$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AN43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AN$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AN43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AN43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AP$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AO43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AO$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AO43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AO43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AQ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AP43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AP$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AP43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AP43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AR$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AQ43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AQ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AQ43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AQ43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AS$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AR43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AR$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AR43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AR43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AT$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AS43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AS$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AS43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AS43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AU$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AT43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AT$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AT43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AT43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AV$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AU43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AU$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AU43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AU43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AW$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AV43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AV$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AV43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AV43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AX$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AW43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AW$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AW43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AW43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AY$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AX43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AX$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AX43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AX43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AZ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AY43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AY$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AY43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AY43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BA$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:AZ43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AZ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:AZ43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:AZ43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BB$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:BA43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BA$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:BA43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:BA43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BC$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:BB43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BB$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:BB43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:BB43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BD$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:BC43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BC$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:BC43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:BC43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BE$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:BD43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BD$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:BD43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:BD43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BF$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:BE43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BE$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:BE43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:BE43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BG$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:BF43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BF$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:BF43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:BF43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BH$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:BG43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BG$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:BG43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:BG43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BI$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:BH43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BH$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:BH43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:BH43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BJ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:BI43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BI$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:BI43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:BI43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BK$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:BJ43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BJ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:BJ43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:BJ43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BL$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:BK43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BK$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:BK43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:BK43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BM$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:BL43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BL$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:BL43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:BL43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BN$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:BM43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BM$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:BM43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:BM43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BO$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:BN43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BN$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:BN43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:BN43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BP$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:BO43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BO$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:BO43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:BO43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BQ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:BP43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BP$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:BP43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:BP43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BR$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:BQ43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BQ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:BQ43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:BQ43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BS$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:BR43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BR$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:BR43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:BR43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BT$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:BS43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BS$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:BS43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:BS43))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BU$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G43:BT43)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BT$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G43:BT43))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G43:BT43))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E27)","v":"Depreciation of asset adjustments - TAB 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>Q$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:P44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>P$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:P44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:P44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>R$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:Q44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>Q$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:Q44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:Q44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>S$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:R44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>R$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:R44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:R44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>T$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:S44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>S$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:S44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:S44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>U$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:T44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>T$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:T44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:T44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>V$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:U44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>U$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:U44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:U44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>W$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:V44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>V$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:V44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:V44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>X$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:W44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>W$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:W44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:W44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>Y$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:X44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>X$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:X44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:X44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>Z$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:Y44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>Y$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:Y44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:Y44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AA$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:Z44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>Z$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:Z44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:Z44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AB$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AA44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AA$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AA44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AA44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AC$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AB44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AB$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AB44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AB44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AD$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AC44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AC$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AC44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AC44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AE$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AD44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AD$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AD44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AD44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AF$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AE44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AE$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AE44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AE44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AG$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AF44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AF$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AF44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AF44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AH$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AG44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AG$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AG44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AG44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AI$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AH44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AH$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AH44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AH44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AJ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AI44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AI$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AI44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AI44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AK$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AJ44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AJ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AJ44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AJ44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AL$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AK44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AK$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AK44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AK44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AM$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AL44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AL$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AL44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AL44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AN$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AM44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AM$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AM44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AM44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AO$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AN44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AN$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AN44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AN44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AP$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AO44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AO$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AO44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AO44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AQ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AP44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AP$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AP44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AP44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AR$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AQ44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AQ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AQ44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AQ44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AS$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AR44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AR$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AR44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AR44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AT$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AS44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AS$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AS44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AS44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AU$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AT44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AT$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AT44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AT44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AV$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AU44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AU$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AU44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AU44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AW$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AV44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AV$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AV44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AV44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AX$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AW44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AW$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AW44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AW44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AY$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AX44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AX$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AX44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AX44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AZ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AY44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AY$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AY44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AY44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BA$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:AZ44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AZ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:AZ44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:AZ44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BB$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:BA44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BA$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:BA44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:BA44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BC$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:BB44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BB$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:BB44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:BB44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BD$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:BC44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BC$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:BC44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:BC44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BE$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:BD44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BD$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:BD44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:BD44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BF$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:BE44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BE$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:BE44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:BE44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BG$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:BF44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BF$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:BF44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:BF44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BH$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:BG44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BG$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:BG44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:BG44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BI$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:BH44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BH$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:BH44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:BH44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BJ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:BI44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BI$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:BI44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:BI44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BK$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:BJ44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BJ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:BJ44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:BJ44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BL$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:BK44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BK$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:BK44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:BK44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BM$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:BL44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BL$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:BL44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:BL44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BN$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:BM44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BM$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:BM44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:BM44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BO$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:BN44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BN$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:BN44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:BN44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BP$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:BO44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BO$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:BO44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:BO44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BQ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:BP44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BP$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:BP44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:BP44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BR$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:BQ44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BQ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:BQ44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:BQ44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BS$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:BR44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BR$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:BR44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:BR44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BT$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:BS44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BS$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:BS44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:BS44))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BU$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G44:BT44)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BT$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G44:BT44))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G44:BT44))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E28)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>R$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:Q45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>Q$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:Q45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:Q45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>S$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:R45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>R$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:R45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:R45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>T$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:S45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>S$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:S45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:S45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>U$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:T45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>T$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:T45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:T45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>V$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:U45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>U$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:U45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:U45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>W$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:V45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>V$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:V45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:V45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>X$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:W45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>W$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:W45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:W45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>Y$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:X45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>X$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:X45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:X45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>Z$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:Y45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>Y$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:Y45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:Y45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AA$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:Z45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>Z$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:Z45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:Z45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AB$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AA45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AA$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AA45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AA45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AC$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AB45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AB$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AB45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AB45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AD$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AC45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AC$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AC45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AC45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AE$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AD45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AD$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AD45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AD45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AF$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AE45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AE$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AE45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AE45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AG$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AF45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AF$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AF45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AF45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AH$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AG45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AG$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AG45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AG45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AI$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AH45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AH$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AH45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AH45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AJ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AI45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AI$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AI45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AI45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AK$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AJ45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AJ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AJ45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AJ45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AL$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AK45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AK$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AK45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AK45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AM$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AL45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AL$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AL45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AL45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AN$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AM45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AM$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AM45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AM45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AO$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AN45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AN$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AN45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AN45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AP$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AO45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AO$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AO45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AO45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AQ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AP45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AP$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AP45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AP45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AR$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AQ45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AQ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AQ45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AQ45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AS$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AR45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AR$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AR45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AR45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AT$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AS45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AS$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AS45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AS45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AU$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AT45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AT$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AT45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AT45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AV$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AU45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AU$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AU45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AU45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AW$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AV45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AV$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AV45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AV45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AX$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AW45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AW$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AW45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AW45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AY$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AX45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AX$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AX45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AX45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AZ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AY45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AY$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AY45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AY45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BA$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:AZ45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AZ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:AZ45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:AZ45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BB$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:BA45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BA$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:BA45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:BA45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BC$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:BB45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BB$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:BB45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:BB45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BD$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:BC45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BC$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:BC45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:BC45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BE$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:BD45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BD$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:BD45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:BD45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BF$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:BE45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BE$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:BE45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:BE45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BG$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:BF45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BF$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:BF45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:BF45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BH$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:BG45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BG$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:BG45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:BG45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BI$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:BH45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BH$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:BH45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:BH45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BJ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:BI45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BI$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:BI45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:BI45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BK$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:BJ45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BJ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:BJ45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:BJ45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BL$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:BK45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BK$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:BK45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:BK45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BM$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:BL45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BL$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:BL45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:BL45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BN$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:BM45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BM$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:BM45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:BM45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BO$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:BN45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BN$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:BN45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:BN45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BP$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:BO45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BO$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:BO45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:BO45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BQ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:BP45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BP$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:BP45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:BP45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BR$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:BQ45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BQ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:BQ45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:BQ45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BS$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:BR45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BR$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:BR45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:BR45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BT$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:BS45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BS$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:BS45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:BS45))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BU$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G45:BT45)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BT$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G45:BT45))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G45:BT45))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E29)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>S$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:R46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>R$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:R46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:R46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>T$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:S46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>S$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:S46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:S46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>U$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:T46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>T$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:T46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:T46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>V$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:U46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>U$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:U46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:U46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>W$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:V46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>V$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:V46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:V46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>X$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:W46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>W$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:W46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:W46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>Y$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:X46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>X$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:X46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:X46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>Z$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:Y46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>Y$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:Y46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:Y46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AA$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:Z46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>Z$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:Z46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:Z46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AB$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AA46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AA$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AA46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AA46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AC$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AB46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AB$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AB46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AB46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AD$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AC46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AC$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AC46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AC46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AE$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AD46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AD$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AD46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AD46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AF$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AE46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AE$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AE46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AE46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AG$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AF46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AF$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AF46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AF46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AH$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AG46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AG$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AG46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AG46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AI$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AH46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AH$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AH46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AH46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AJ$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AI46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AI$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AI46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AI46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AK$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AJ46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AJ$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AJ46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AJ46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AL$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AK46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AK$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AK46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AK46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AM$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AL46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AL$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AL46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AL46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AN$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AM46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AM$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AM46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AM46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AO$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AN46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AN$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AN46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AN46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AP$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AO46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AO$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AO46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AO46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AQ$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AP46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AP$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AP46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AP46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AR$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AQ46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AQ$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AQ46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AQ46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AS$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AR46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AR$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AR46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AR46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AT$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AS46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AS$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AS46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AS46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AU$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AT46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AT$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AT46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AT46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AV$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AU46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AU$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AU46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AU46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AW$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AV46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AV$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AV46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AV46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AX$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AW46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AW$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AW46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AW46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AY$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AX46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AX$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AX46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AX46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AZ$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AY46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AY$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AY46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AY46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BA$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:AZ46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AZ$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:AZ46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:AZ46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BB$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:BA46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BA$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:BA46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:BA46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BC$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:BB46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BB$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:BB46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:BB46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BD$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:BC46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BC$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:BC46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:BC46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BE$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:BD46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BD$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:BD46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:BD46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BF$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:BE46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BE$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:BE46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:BE46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BG$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:BF46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BF$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:BF46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:BF46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BH$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:BG46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BG$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:BG46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:BG46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BI$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:BH46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BH$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:BH46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:BH46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BJ$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:BI46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BI$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:BI46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:BI46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BK$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:BJ46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BJ$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:BJ46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:BJ46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BL$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:BK46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BK$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:BK46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:BK46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BM$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:BL46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BL$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:BL46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:BL46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BN$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:BM46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BM$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:BM46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:BM46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BO$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:BN46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BN$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:BN46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:BN46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BP$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:BO46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BO$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:BO46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:BO46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BQ$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:BP46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BP$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:BP46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:BP46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BR$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:BQ46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BQ$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:BQ46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:BQ46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BS$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:BR46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BR$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:BR46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:BR46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BT$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:BS46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BS$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:BS46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:BS46))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BU$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G46:BT46)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BT$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G46:BT46))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G46:BT46))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E30)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>T$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:S47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>S$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:S47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:S47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>U$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:T47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>T$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:T47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:T47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>V$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:U47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>U$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:U47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:U47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>W$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:V47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>V$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:V47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:V47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>X$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:W47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>W$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:W47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:W47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>Y$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:X47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>X$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:X47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:X47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>Z$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:Y47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>Y$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:Y47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:Y47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AA$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:Z47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>Z$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:Z47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:Z47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AB$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AA47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AA$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AA47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AA47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AC$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AB47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AB$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AB47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AB47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AD$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AC47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AC$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AC47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AC47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AE$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AD47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AD$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AD47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AD47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AF$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AE47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AE$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AE47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AE47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AG$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AF47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AF$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AF47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AF47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AH$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AG47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AG$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AG47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AG47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AI$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AH47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AH$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AH47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AH47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AJ$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AI47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AI$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AI47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AI47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AK$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AJ47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AJ$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AJ47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AJ47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AL$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AK47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AK$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AK47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AK47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AM$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AL47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AL$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AL47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AL47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AN$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AM47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AM$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AM47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AM47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AO$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AN47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AN$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AN47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AN47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AP$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AO47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AO$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AO47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AO47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AQ$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AP47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AP$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AP47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AP47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AR$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AQ47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AQ$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AQ47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AQ47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AS$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AR47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AR$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AR47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AR47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AT$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AS47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AS$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AS47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AS47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AU$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AT47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AT$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AT47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AT47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AV$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AU47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AU$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AU47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AU47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AW$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AV47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AV$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AV47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AV47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AX$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AW47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AW$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AW47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AW47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AY$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AX47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AX$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AX47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AX47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AZ$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AY47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AY$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AY47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AY47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BA$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:AZ47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AZ$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:AZ47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:AZ47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BB$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:BA47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BA$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:BA47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:BA47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BC$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:BB47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BB$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:BB47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:BB47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BD$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:BC47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BC$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:BC47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:BC47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BE$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:BD47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BD$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:BD47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:BD47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BF$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:BE47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BE$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:BE47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:BE47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BG$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:BF47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BF$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:BF47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:BF47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BH$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:BG47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BG$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:BG47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:BG47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BI$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:BH47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BH$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:BH47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:BH47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BJ$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:BI47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BI$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:BI47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:BI47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BK$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:BJ47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BJ$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:BJ47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:BJ47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BL$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:BK47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BK$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:BK47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:BK47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BM$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:BL47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BL$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:BL47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:BL47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BN$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:BM47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BM$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:BM47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:BM47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BO$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:BN47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BN$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:BN47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:BN47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BP$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:BO47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BO$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:BO47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:BO47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BQ$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:BP47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BP$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:BP47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:BP47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BR$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:BQ47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BQ$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:BQ47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:BQ47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BS$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:BR47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BR$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:BR47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:BR47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BT$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:BS47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BS$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:BS47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:BS47))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BU$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G47:BT47)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BT$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G47:BT47))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G47:BT47))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E31)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>U$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:T48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>T$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:T48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:T48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>V$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:U48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>U$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:U48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:U48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>W$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:V48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>V$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:V48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:V48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>X$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:W48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>W$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:W48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:W48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>Y$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:X48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>X$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:X48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:X48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>Z$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:Y48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>Y$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:Y48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:Y48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AA$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:Z48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>Z$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:Z48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:Z48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AB$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AA48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AA$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AA48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AA48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AC$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AB48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AB$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AB48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AB48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AD$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AC48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AC$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AC48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AC48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AE$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AD48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AD$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AD48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AD48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AF$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AE48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AE$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AE48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AE48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AG$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AF48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AF$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AF48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AF48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AH$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AG48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AG$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AG48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AG48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AI$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AH48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AH$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AH48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AH48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AJ$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AI48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AI$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AI48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AI48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AK$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AJ48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AJ$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AJ48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AJ48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AL$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AK48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AK$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AK48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AK48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AM$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AL48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AL$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AL48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AL48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AN$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AM48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AM$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AM48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AM48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AO$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AN48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AN$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AN48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AN48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AP$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AO48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AO$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AO48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AO48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AQ$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AP48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AP$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AP48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AP48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AR$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AQ48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AQ$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AQ48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AQ48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AS$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AR48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AR$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AR48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AR48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AT$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AS48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AS$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AS48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AS48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AU$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AT48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AT$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AT48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AT48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AV$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AU48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AU$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AU48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AU48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AW$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AV48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AV$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AV48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AV48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AX$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AW48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AW$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AW48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AW48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AY$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AX48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AX$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AX48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AX48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AZ$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AY48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AY$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AY48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AY48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BA$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:AZ48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AZ$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:AZ48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:AZ48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BB$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:BA48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BA$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:BA48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:BA48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BC$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:BB48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BB$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:BB48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:BB48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BD$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:BC48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BC$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:BC48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:BC48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BE$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:BD48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BD$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:BD48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:BD48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BF$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:BE48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BE$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:BE48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:BE48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BG$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:BF48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BF$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:BF48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:BF48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BH$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:BG48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BG$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:BG48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:BG48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BI$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:BH48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BH$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:BH48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:BH48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BJ$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:BI48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BI$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:BI48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:BI48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BK$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:BJ48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BJ$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:BJ48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:BJ48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BL$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:BK48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BK$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:BK48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:BK48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BM$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:BL48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BL$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:BL48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:BL48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BN$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:BM48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BM$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:BM48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:BM48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BO$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:BN48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BN$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:BN48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:BN48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BP$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:BO48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BO$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:BO48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:BO48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BQ$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:BP48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BP$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:BP48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:BP48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BR$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:BQ48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BQ$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:BQ48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:BQ48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BS$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:BR48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BR$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:BR48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:BR48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BT$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:BS48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BS$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:BS48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:BS48))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BU$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G48:BT48)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BT$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G48:BT48))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G48:BT48))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E32)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>V$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:U49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>U$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:U49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:U49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>W$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:V49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>V$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:V49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:V49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>X$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:W49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>W$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:W49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:W49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>Y$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:X49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>X$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:X49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:X49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>Z$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:Y49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>Y$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:Y49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:Y49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AA$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:Z49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>Z$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:Z49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:Z49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AB$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AA49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AA$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AA49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AA49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AC$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AB49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AB$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AB49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AB49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AD$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AC49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AC$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AC49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AC49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AE$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AD49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AD$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AD49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AD49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AF$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AE49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AE$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AE49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AE49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AG$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AF49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AF$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AF49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AF49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AH$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AG49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AG$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AG49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AG49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AI$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AH49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AH$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AH49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AH49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AJ$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AI49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AI$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AI49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AI49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AK$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AJ49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AJ$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AJ49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AJ49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AL$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AK49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AK$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AK49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AK49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AM$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AL49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AL$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AL49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AL49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AN$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AM49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AM$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AM49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AM49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AO$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AN49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AN$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AN49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AN49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AP$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AO49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AO$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AO49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AO49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AQ$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AP49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AP$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AP49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AP49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AR$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AQ49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AQ$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AQ49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AQ49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AS$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AR49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AR$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AR49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AR49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AT$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AS49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AS$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AS49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AS49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AU$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AT49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AT$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AT49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AT49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AV$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AU49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AU$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AU49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AU49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AW$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AV49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AV$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AV49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AV49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AX$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AW49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AW$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AW49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AW49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AY$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AX49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AX$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AX49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AX49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>AZ$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AY49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AY$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AY49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AY49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BA$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:AZ49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>AZ$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:AZ49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:AZ49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BB$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:BA49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BA$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:BA49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:BA49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BC$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:BB49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BB$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:BB49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:BB49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BD$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:BC49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BC$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:BC49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:BC49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BE$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:BD49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BD$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:BD49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:BD49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BF$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:BE49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BE$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:BE49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:BE49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BG$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:BF49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BF$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:BF49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:BF49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BH$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:BG49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BG$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:BG49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:BG49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BI$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:BH49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BH$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:BH49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:BH49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BJ$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:BI49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BI$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:BI49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:BI49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BK$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:BJ49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BJ$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:BJ49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:BJ49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BL$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:BK49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BK$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:BK49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:BK49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BM$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:BL49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BL$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:BL49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:BL49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BN$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:BM49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BM$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:BM49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:BM49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BO$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:BN49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BN$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:BN49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:BN49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BP$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:BO49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BO$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:BO49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:BO49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BQ$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:BP49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BP$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:BP49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:BP49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BR$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:BQ49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BQ$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:BQ49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:BQ49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BS$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:BR49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BR$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:BR49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:BR49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BT$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:BS49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BS$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:BS49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:BS49))))","v":0},{"$f":"IF(OFFSET($G25, -$E31, $E32)=\"n/a\", 0, IF(OFFSET($G28, -$E31, $E32)=\"SL\",\nIF(OFFSET($G25, -$E31, $E32)+$E32>BU$5, IFERROR((OFFSET($G24, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))), 0), OFFSET($G24, -$E31, $E32)-SUM($G49:BT49)),\nIF(OFFSET($G26, -$E31, $E32)+$E32>BT$5, IFERROR(((OFFSET($G24, -$E31, $E32)-SUM($G49:BT49))*OFFSET($G27, -$E31, $E32)/(OFFSET($G25, -$E31, $E32))),0), OFFSET($G24, -$E31, $E32)-SUM($G49:BT49))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E33)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>W$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:V50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>V$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:V50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:V50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>X$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:W50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>W$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:W50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:W50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>Y$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:X50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>X$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:X50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:X50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>Z$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:Y50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>Y$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:Y50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:Y50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AA$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:Z50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>Z$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:Z50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:Z50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AB$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AA50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AA$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AA50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AA50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AC$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AB50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AB$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AB50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AB50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AD$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AC50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AC$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AC50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AC50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AE$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AD50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AD$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AD50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AD50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AF$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AE50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AE$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AE50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AE50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AG$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AF50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AF$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AF50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AF50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AH$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AG50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AG$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AG50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AG50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AI$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AH50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AH$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AH50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AH50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AJ$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AI50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AI$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AI50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AI50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AK$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AJ50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AJ$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AJ50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AJ50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AL$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AK50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AK$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AK50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AK50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AM$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AL50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AL$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AL50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AL50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AN$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AM50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AM$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AM50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AM50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AO$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AN50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AN$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AN50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AN50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AP$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AO50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AO$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AO50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AO50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AQ$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AP50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AP$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AP50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AP50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AR$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AQ50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AQ$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AQ50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AQ50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AS$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AR50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AR$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AR50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AR50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AT$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AS50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AS$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AS50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AS50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AU$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AT50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AT$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AT50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AT50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AV$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AU50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AU$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AU50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AU50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AW$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AV50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AV$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AV50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AV50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AX$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AW50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AW$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AW50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AW50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AY$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AX50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AX$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AX50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AX50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>AZ$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AY50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AY$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AY50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AY50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BA$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:AZ50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>AZ$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:AZ50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:AZ50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BB$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:BA50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BA$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:BA50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:BA50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BC$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:BB50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BB$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:BB50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:BB50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BD$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:BC50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BC$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:BC50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:BC50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BE$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:BD50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BD$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:BD50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:BD50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BF$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:BE50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BE$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:BE50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:BE50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BG$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:BF50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BF$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:BF50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:BF50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BH$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:BG50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BG$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:BG50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:BG50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BI$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:BH50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BH$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:BH50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:BH50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BJ$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:BI50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BI$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:BI50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:BI50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BK$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:BJ50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BJ$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:BJ50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:BJ50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BL$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:BK50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BK$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:BK50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:BK50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BM$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:BL50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BL$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:BL50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:BL50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BN$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:BM50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BM$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:BM50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:BM50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BO$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:BN50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BN$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:BN50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:BN50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BP$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:BO50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BO$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:BO50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:BO50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BQ$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:BP50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BP$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:BP50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:BP50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BR$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:BQ50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BQ$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:BQ50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:BQ50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BS$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:BR50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BR$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:BR50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:BR50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BT$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:BS50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BS$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:BS50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:BS50))))","v":0},{"$f":"IF(OFFSET($G26, -$E32, $E33)=\"n/a\", 0, IF(OFFSET($G29, -$E32, $E33)=\"SL\",\nIF(OFFSET($G26, -$E32, $E33)+$E33>BU$5, IFERROR((OFFSET($G25, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))), 0), OFFSET($G25, -$E32, $E33)-SUM($G50:BT50)),\nIF(OFFSET($G27, -$E32, $E33)+$E33>BT$5, IFERROR(((OFFSET($G25, -$E32, $E33)-SUM($G50:BT50))*OFFSET($G28, -$E32, $E33)/(OFFSET($G26, -$E32, $E33))),0), OFFSET($G25, -$E32, $E33)-SUM($G50:BT50))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F6&\" - tax depreciation\"","v":"Public Lighting Post 1999 RAB - tax depreciation"},null,{"$f":"SUM(H18:H51)+H10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN18:AN51)+AN10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT18:BT51)+BT10","v":0},{"$f":"SUM(BU18:BU51)+BU10","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E55","v":"Asset class 2"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E55, 'TAB input'!$D$18:$D$67, 0))","v":"Public Lighting Post 1999 Capex"}]
[null,null,null,null,{"$f":"E7+1","v":2},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E55)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E55)-INDEX('TAB input'!H$72:H$121, $E55)-INDEX('TAB input'!H$126:H$175, $E55)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E55)-INDEX('TAB input'!I$72:I$121, $E55)-INDEX('TAB input'!I$126:I$175, $E55)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E55)-INDEX('TAB input'!J$72:J$121, $E55)-INDEX('TAB input'!J$126:J$175, $E55)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E55)-INDEX('TAB input'!K$72:K$121, $E55)-INDEX('TAB input'!K$126:K$175, $E55)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E55)-INDEX('TAB input'!L$72:L$121, $E55)-INDEX('TAB input'!L$126:L$175, $E55)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E55)-INDEX('TAB input'!M$72:M$121, $E55)-INDEX('TAB input'!M$126:M$175, $E55)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E55)-INDEX('TAB input'!N$72:N$121, $E55)-INDEX('TAB input'!N$126:N$175, $E55)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E55)-INDEX('TAB input'!O$72:O$121, $E55)-INDEX('TAB input'!O$126:O$175, $E55)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E55)-INDEX('TAB input'!P$72:P$121, $E55)-INDEX('TAB input'!P$126:P$175, $E55)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E55)-INDEX('TAB input'!Q$72:Q$121, $E55)-INDEX('TAB input'!Q$126:Q$175, $E55)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E55)-INDEX('TAB input'!R$72:R$121, $E55)-INDEX('TAB input'!R$126:R$175, $E55)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E55)-INDEX('TAB input'!S$72:S$121, $E55)-INDEX('TAB input'!S$126:S$175, $E55)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E55)-INDEX('TAB input'!T$72:T$121, $E55)-INDEX('TAB input'!T$126:T$175, $E55)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E55)-INDEX('TAB input'!U$72:U$121, $E55)-INDEX('TAB input'!U$126:U$175, $E55)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E55)-INDEX('TAB input'!V$72:V$121, $E55)-INDEX('TAB input'!V$126:V$175, $E55)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E55)-INDEX('TAB input'!W$72:W$121, $E55)-INDEX('TAB input'!W$126:W$175, $E55)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E55)-INDEX('TAB input'!X$72:X$121, $E55)-INDEX('TAB input'!X$126:X$175, $E55)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E55)-INDEX('TAB input'!Y$72:Y$121, $E55)-INDEX('TAB input'!Y$126:Y$175, $E55)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E55)-INDEX('TAB input'!Z$72:Z$121, $E55)-INDEX('TAB input'!Z$126:Z$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E55)-INDEX('TAB input'!AA$72:AA$121, $E55)-INDEX('TAB input'!AA$126:AA$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E55)-INDEX('TAB input'!AB$72:AB$121, $E55)-INDEX('TAB input'!AB$126:AB$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E55)-INDEX('TAB input'!AC$72:AC$121, $E55)-INDEX('TAB input'!AC$126:AC$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E55)-INDEX('TAB input'!AD$72:AD$121, $E55)-INDEX('TAB input'!AD$126:AD$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E55)-INDEX('TAB input'!AE$72:AE$121, $E55)-INDEX('TAB input'!AE$126:AE$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E55)-INDEX('TAB input'!AF$72:AF$121, $E55)-INDEX('TAB input'!AF$126:AF$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E55)-INDEX('TAB input'!AG$72:AG$121, $E55)-INDEX('TAB input'!AG$126:AG$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E55)-INDEX('TAB input'!AH$72:AH$121, $E55)-INDEX('TAB input'!AH$126:AH$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E55)-INDEX('TAB input'!AI$72:AI$121, $E55)-INDEX('TAB input'!AI$126:AI$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E55)-INDEX('TAB input'!AJ$72:AJ$121, $E55)-INDEX('TAB input'!AJ$126:AJ$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E55)-INDEX('TAB input'!AK$72:AK$121, $E55)-INDEX('TAB input'!AK$126:AK$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E55)-INDEX('TAB input'!AL$72:AL$121, $E55)-INDEX('TAB input'!AL$126:AL$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E55)-INDEX('TAB input'!AM$72:AM$121, $E55)-INDEX('TAB input'!AM$126:AM$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E55)-INDEX('TAB input'!AN$72:AN$121, $E55)-INDEX('TAB input'!AN$126:AN$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E55)-INDEX('TAB input'!AO$72:AO$121, $E55)-INDEX('TAB input'!AO$126:AO$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E55)-INDEX('TAB input'!AP$72:AP$121, $E55)-INDEX('TAB input'!AP$126:AP$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E55)-INDEX('TAB input'!AQ$72:AQ$121, $E55)-INDEX('TAB input'!AQ$126:AQ$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E55)-INDEX('TAB input'!AR$72:AR$121, $E55)-INDEX('TAB input'!AR$126:AR$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E55)-INDEX('TAB input'!AS$72:AS$121, $E55)-INDEX('TAB input'!AS$126:AS$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E55)-INDEX('TAB input'!AT$72:AT$121, $E55)-INDEX('TAB input'!AT$126:AT$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E55)-INDEX('TAB input'!AU$72:AU$121, $E55)-INDEX('TAB input'!AU$126:AU$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E55)-INDEX('TAB input'!AV$72:AV$121, $E55)-INDEX('TAB input'!AV$126:AV$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E55)-INDEX('TAB input'!AW$72:AW$121, $E55)-INDEX('TAB input'!AW$126:AW$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E55)-INDEX('TAB input'!AX$72:AX$121, $E55)-INDEX('TAB input'!AX$126:AX$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E55)-INDEX('TAB input'!AY$72:AY$121, $E55)-INDEX('TAB input'!AY$126:AY$175, $E55)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E55)-INDEX('TAB input'!AZ$72:AZ$121, $E55)-INDEX('TAB input'!AZ$126:AZ$175, $E55)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E55)-INDEX('TAB input'!BA$72:BA$121, $E55)-INDEX('TAB input'!BA$126:BA$175, $E55)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E55)-INDEX('TAB input'!BB$72:BB$121, $E55)-INDEX('TAB input'!BB$126:BB$175, $E55)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E55)-INDEX('TAB input'!BC$72:BC$121, $E55)-INDEX('TAB input'!BC$126:BC$175, $E55)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E55)-INDEX('TAB input'!BD$72:BD$121, $E55)-INDEX('TAB input'!BD$126:BD$175, $E55)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E55)-INDEX('TAB input'!BE$72:BE$121, $E55)-INDEX('TAB input'!BE$126:BE$175, $E55)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E55)-INDEX('TAB input'!BF$72:BF$121, $E55)-INDEX('TAB input'!BF$126:BF$175, $E55)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E55)-INDEX('TAB input'!BG$72:BG$121, $E55)-INDEX('TAB input'!BG$126:BG$175, $E55)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E55)-INDEX('TAB input'!BH$72:BH$121, $E55)-INDEX('TAB input'!BH$126:BH$175, $E55)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E55)-INDEX('TAB input'!BI$72:BI$121, $E55)-INDEX('TAB input'!BI$126:BI$175, $E55)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E55)-INDEX('TAB input'!BJ$72:BJ$121, $E55)-INDEX('TAB input'!BJ$126:BJ$175, $E55)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E55)-INDEX('TAB input'!BK$72:BK$121, $E55)-INDEX('TAB input'!BK$126:BK$175, $E55)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E55)-INDEX('TAB input'!BL$72:BL$121, $E55)-INDEX('TAB input'!BL$126:BL$175, $E55)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E55)-INDEX('TAB input'!BM$72:BM$121, $E55)-INDEX('TAB input'!BM$126:BM$175, $E55)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E55)-INDEX('TAB input'!BN$72:BN$121, $E55)-INDEX('TAB input'!BN$126:BN$175, $E55)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E55)-INDEX('TAB input'!BO$72:BO$121, $E55)-INDEX('TAB input'!BO$126:BO$175, $E55)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E55)-INDEX('TAB input'!BP$72:BP$121, $E55)-INDEX('TAB input'!BP$126:BP$175, $E55)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E55)-INDEX('TAB input'!BQ$72:BQ$121, $E55)-INDEX('TAB input'!BQ$126:BQ$175, $E55)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E55)-INDEX('TAB input'!BR$72:BR$121, $E55)-INDEX('TAB input'!BR$126:BR$175, $E55)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E55)-INDEX('TAB input'!BS$72:BS$121, $E55)-INDEX('TAB input'!BS$126:BS$175, $E55)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E55)-INDEX('TAB input'!BT$72:BT$121, $E55)-INDEX('TAB input'!BT$126:BT$175, $E55)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E55)-INDEX('TAB input'!BU$72:BU$121, $E55)-INDEX('TAB input'!BU$126:BU$175, $E55)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E55)=\"\", IF($G55=0, 0, F56), INDEX('TAB input'!$G$180:$G$229, $E55))","v":0},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E55)=\"\", G56, INDEX('TAB input'!H$180:H$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E55)=\"\", H56, INDEX('TAB input'!I$180:I$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E55)=\"\", I56, INDEX('TAB input'!J$180:J$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E55)=\"\", J56, INDEX('TAB input'!K$180:K$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E55)=\"\", K56, INDEX('TAB input'!L$180:L$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E55)=\"\", L56, INDEX('TAB input'!M$180:M$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E55)=\"\", M56, INDEX('TAB input'!N$180:N$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E55)=\"\", N56, INDEX('TAB input'!O$180:O$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E55)=\"\", O56, INDEX('TAB input'!P$180:P$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E55)=\"\", P56, INDEX('TAB input'!Q$180:Q$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E55)=\"\", Q56, INDEX('TAB input'!R$180:R$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E55)=\"\", R56, INDEX('TAB input'!S$180:S$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E55)=\"\", S56, INDEX('TAB input'!T$180:T$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E55)=\"\", T56, INDEX('TAB input'!U$180:U$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E55)=\"\", U56, INDEX('TAB input'!V$180:V$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E55)=\"\", V56, INDEX('TAB input'!W$180:W$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E55)=\"\", W56, INDEX('TAB input'!X$180:X$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E55)=\"\", X56, INDEX('TAB input'!Y$180:Y$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E55)=\"\", Y56, INDEX('TAB input'!Z$180:Z$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E55)=\"\", Z56, INDEX('TAB input'!AA$180:AA$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E55)=\"\", AA56, INDEX('TAB input'!AB$180:AB$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E55)=\"\", AB56, INDEX('TAB input'!AC$180:AC$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E55)=\"\", AC56, INDEX('TAB input'!AD$180:AD$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E55)=\"\", AD56, INDEX('TAB input'!AE$180:AE$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E55)=\"\", AE56, INDEX('TAB input'!AF$180:AF$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E55)=\"\", AF56, INDEX('TAB input'!AG$180:AG$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E55)=\"\", AG56, INDEX('TAB input'!AH$180:AH$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E55)=\"\", AH56, INDEX('TAB input'!AI$180:AI$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E55)=\"\", AI56, INDEX('TAB input'!AJ$180:AJ$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E55)=\"\", AJ56, INDEX('TAB input'!AK$180:AK$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E55)=\"\", AK56, INDEX('TAB input'!AL$180:AL$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E55)=\"\", AL56, INDEX('TAB input'!AM$180:AM$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E55)=\"\", AM56, INDEX('TAB input'!AN$180:AN$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E55)=\"\", AN56, INDEX('TAB input'!AO$180:AO$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E55)=\"\", AO56, INDEX('TAB input'!AP$180:AP$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E55)=\"\", AP56, INDEX('TAB input'!AQ$180:AQ$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E55)=\"\", AQ56, INDEX('TAB input'!AR$180:AR$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E55)=\"\", AR56, INDEX('TAB input'!AS$180:AS$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E55)=\"\", AS56, INDEX('TAB input'!AT$180:AT$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E55)=\"\", AT56, INDEX('TAB input'!AU$180:AU$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E55)=\"\", AU56, INDEX('TAB input'!AV$180:AV$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E55)=\"\", AV56, INDEX('TAB input'!AW$180:AW$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E55)=\"\", AW56, INDEX('TAB input'!AX$180:AX$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E55)=\"\", AX56, INDEX('TAB input'!AY$180:AY$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E55)=\"\", AY56, INDEX('TAB input'!AZ$180:AZ$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E55)=\"\", AZ56, INDEX('TAB input'!BA$180:BA$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E55)=\"\", BA56, INDEX('TAB input'!BB$180:BB$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E55)=\"\", BB56, INDEX('TAB input'!BC$180:BC$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E55)=\"\", BC56, INDEX('TAB input'!BD$180:BD$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E55)=\"\", BD56, INDEX('TAB input'!BE$180:BE$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E55)=\"\", BE56, INDEX('TAB input'!BF$180:BF$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E55)=\"\", BF56, INDEX('TAB input'!BG$180:BG$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E55)=\"\", BG56, INDEX('TAB input'!BH$180:BH$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E55)=\"\", BH56, INDEX('TAB input'!BI$180:BI$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E55)=\"\", BI56, INDEX('TAB input'!BJ$180:BJ$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E55)=\"\", BJ56, INDEX('TAB input'!BK$180:BK$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E55)=\"\", BK56, INDEX('TAB input'!BL$180:BL$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E55)=\"\", BL56, INDEX('TAB input'!BM$180:BM$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E55)=\"\", BM56, INDEX('TAB input'!BN$180:BN$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E55)=\"\", BN56, INDEX('TAB input'!BO$180:BO$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E55)=\"\", BO56, INDEX('TAB input'!BP$180:BP$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E55)=\"\", BP56, INDEX('TAB input'!BQ$180:BQ$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E55)=\"\", BQ56, INDEX('TAB input'!BR$180:BR$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E55)=\"\", BR56, INDEX('TAB input'!BS$180:BS$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E55)=\"\", BS56, INDEX('TAB input'!BT$180:BT$229, $E55))","v":15},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E55)=\"\", BT56, INDEX('TAB input'!BU$180:BU$229, $E55))","v":15}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E55)=0, G57, INDEX('TAB input'!H$233:H$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E55)=0, H57, INDEX('TAB input'!I$233:I$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E55)=0, I57, INDEX('TAB input'!J$233:J$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E55)=0, J57, INDEX('TAB input'!K$233:K$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E55)=0, K57, INDEX('TAB input'!L$233:L$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E55)=0, L57, INDEX('TAB input'!M$233:M$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E55)=0, M57, INDEX('TAB input'!N$233:N$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E55)=0, N57, INDEX('TAB input'!O$233:O$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E55)=0, O57, INDEX('TAB input'!P$233:P$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E55)=0, P57, INDEX('TAB input'!Q$233:Q$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E55)=0, Q57, INDEX('TAB input'!R$233:R$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E55)=0, R57, INDEX('TAB input'!S$233:S$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E55)=0, S57, INDEX('TAB input'!T$233:T$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E55)=0, T57, INDEX('TAB input'!U$233:U$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E55)=0, U57, INDEX('TAB input'!V$233:V$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E55)=0, V57, INDEX('TAB input'!W$233:W$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E55)=0, W57, INDEX('TAB input'!X$233:X$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E55)=0, X57, INDEX('TAB input'!Y$233:Y$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E55)=0, Y57, INDEX('TAB input'!Z$233:Z$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E55)=0, Z57, INDEX('TAB input'!AA$233:AA$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E55)=0, AA57, INDEX('TAB input'!AB$233:AB$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E55)=0, AB57, INDEX('TAB input'!AC$233:AC$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E55)=0, AC57, INDEX('TAB input'!AD$233:AD$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E55)=0, AD57, INDEX('TAB input'!AE$233:AE$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E55)=0, AE57, INDEX('TAB input'!AF$233:AF$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E55)=0, AF57, INDEX('TAB input'!AG$233:AG$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E55)=0, AG57, INDEX('TAB input'!AH$233:AH$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E55)=0, AH57, INDEX('TAB input'!AI$233:AI$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E55)=0, AI57, INDEX('TAB input'!AJ$233:AJ$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E55)=0, AJ57, INDEX('TAB input'!AK$233:AK$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E55)=0, AK57, INDEX('TAB input'!AL$233:AL$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E55)=0, AL57, INDEX('TAB input'!AM$233:AM$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E55)=0, AM57, INDEX('TAB input'!AN$233:AN$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E55)=0, AN57, INDEX('TAB input'!AO$233:AO$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E55)=0, AO57, INDEX('TAB input'!AP$233:AP$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E55)=0, AP57, INDEX('TAB input'!AQ$233:AQ$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E55)=0, AQ57, INDEX('TAB input'!AR$233:AR$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E55)=0, AR57, INDEX('TAB input'!AS$233:AS$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E55)=0, AS57, INDEX('TAB input'!AT$233:AT$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E55)=0, AT57, INDEX('TAB input'!AU$233:AU$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E55)=0, AU57, INDEX('TAB input'!AV$233:AV$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E55)=0, AV57, INDEX('TAB input'!AW$233:AW$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E55)=0, AW57, INDEX('TAB input'!AX$233:AX$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E55)=0, AX57, INDEX('TAB input'!AY$233:AY$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E55)=0, AY57, INDEX('TAB input'!AZ$233:AZ$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E55)=0, AZ57, INDEX('TAB input'!BA$233:BA$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E55)=0, BA57, INDEX('TAB input'!BB$233:BB$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E55)=0, BB57, INDEX('TAB input'!BC$233:BC$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E55)=0, BC57, INDEX('TAB input'!BD$233:BD$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E55)=0, BD57, INDEX('TAB input'!BE$233:BE$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E55)=0, BE57, INDEX('TAB input'!BF$233:BF$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E55)=0, BF57, INDEX('TAB input'!BG$233:BG$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E55)=0, BG57, INDEX('TAB input'!BH$233:BH$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E55)=0, BH57, INDEX('TAB input'!BI$233:BI$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E55)=0, BI57, INDEX('TAB input'!BJ$233:BJ$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E55)=0, BJ57, INDEX('TAB input'!BK$233:BK$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E55)=0, BK57, INDEX('TAB input'!BL$233:BL$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E55)=0, BL57, INDEX('TAB input'!BM$233:BM$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E55)=0, BM57, INDEX('TAB input'!BN$233:BN$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E55)=0, BN57, INDEX('TAB input'!BO$233:BO$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E55)=0, BO57, INDEX('TAB input'!BP$233:BP$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E55)=0, BP57, INDEX('TAB input'!BQ$233:BQ$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E55)=0, BQ57, INDEX('TAB input'!BR$233:BR$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E55)=0, BR57, INDEX('TAB input'!BS$233:BS$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E55)=0, BS57, INDEX('TAB input'!BT$233:BT$282, $E55))","v":28},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E55)=0, BT57, INDEX('TAB input'!BU$233:BU$282, $E55))","v":28}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E55)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E55)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E55)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E55)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E55)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E55)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E55)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E55)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E55)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E55)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E55)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E55)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E55)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E55)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E55)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E55)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E55)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E55)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E55)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E55)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E55)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E55)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E55)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E55)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E55)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E55)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E55)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E55)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E55)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E55)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E55)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E55)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E55)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E55)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E55)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E55)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E55)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E55)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E55)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E55)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E55)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E55)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E55)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E55)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E55)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E55)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E55)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E55)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E55)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E55)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E55)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E55)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E55)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E55)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E55)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E55)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E55)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E55)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E55)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E55)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E55)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E55)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E55)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E55)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E55)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E55)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E55)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E55)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E55)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E55)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E55)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E55)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E55)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E55)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E55)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E55)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E55)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E55)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E55)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E55)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E55)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E55)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E55)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E55)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E55)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E55)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E55)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E55)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E55)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E55)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E55)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E55)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E55)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E55)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E55)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E55)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E55)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E55)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E55)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E55)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E55)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E55)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E55)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E55)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E55)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E55)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E55)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E55)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E55)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E55)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E55)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E55)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E55)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E55)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E55)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E55)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E55)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E55)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E55)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E55)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E55)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E55)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E55)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E55)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E55)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E55)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E55)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E55)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E55)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E55)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E55)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E55)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E55)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E55)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E55)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E55)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E55)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E55)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E55)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E55)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E55)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E55)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E55)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E55)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E55)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E55)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E55)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E55)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E55)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E55)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E55)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E55)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E55)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E55)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E55)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E55)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E55)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E55)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E55)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E55)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E55)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E55)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E55)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E55)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":0},{"$f":"'TAB input'!I$13","v":0},{"$f":"'TAB input'!J$13","v":0},{"$f":"'TAB input'!K$13","v":0},{"$f":"'TAB input'!L$13","v":0},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":2},{"$f":"'TAB input'!S$13","v":2},{"$f":"'TAB input'!T$13","v":2},{"$f":"'TAB input'!U$13","v":2},{"$f":"'TAB input'!V$13","v":2},{"$f":"'TAB input'!W$13","v":2},{"$f":"'TAB input'!X$13","v":2},{"$f":"'TAB input'!Y$13","v":2},{"$f":"'TAB input'!Z$13","v":2},{"$f":"'TAB input'!AA$13","v":2},{"$f":"'TAB input'!AB$13","v":2},{"$f":"'TAB input'!AC$13","v":2},{"$f":"'TAB input'!AD$13","v":2},{"$f":"'TAB input'!AE$13","v":2},{"$f":"'TAB input'!AF$13","v":2},{"$f":"'TAB input'!AG$13","v":2},{"$f":"'TAB input'!AH$13","v":2},{"$f":"'TAB input'!AI$13","v":2},{"$f":"'TAB input'!AJ$13","v":2},{"$f":"'TAB input'!AK$13","v":2},{"$f":"'TAB input'!AL$13","v":2},{"$f":"'TAB input'!AM$13","v":2},{"$f":"'TAB input'!AN$13","v":2},{"$f":"'TAB input'!AO$13","v":2},{"$f":"'TAB input'!AP$13","v":2},{"$f":"'TAB input'!AQ$13","v":2},{"$f":"'TAB input'!AR$13","v":2},{"$f":"'TAB input'!AS$13","v":2},{"$f":"'TAB input'!AT$13","v":2},{"$f":"'TAB input'!AU$13","v":2},{"$f":"'TAB input'!AV$13","v":2},{"$f":"'TAB input'!AW$13","v":2},{"$f":"'TAB input'!AX$13","v":2},{"$f":"'TAB input'!AY$13","v":2},{"$f":"'TAB input'!AZ$13","v":2},{"$f":"'TAB input'!BA$13","v":2},{"$f":"'TAB input'!BB$13","v":2},{"$f":"'TAB input'!BC$13","v":2},{"$f":"'TAB input'!BD$13","v":2},{"$f":"'TAB input'!BE$13","v":2},{"$f":"'TAB input'!BF$13","v":2},{"$f":"'TAB input'!BG$13","v":2},{"$f":"'TAB input'!BH$13","v":2},{"$f":"'TAB input'!BI$13","v":2},{"$f":"'TAB input'!BJ$13","v":2},{"$f":"'TAB input'!BK$13","v":2},{"$f":"'TAB input'!BL$13","v":2},{"$f":"'TAB input'!BM$13","v":2},{"$f":"'TAB input'!BN$13","v":2},{"$f":"'TAB input'!BO$13","v":2},{"$f":"'TAB input'!BP$13","v":2},{"$f":"'TAB input'!BQ$13","v":2},{"$f":"'TAB input'!BR$13","v":2},{"$f":"'TAB input'!BS$13","v":2},{"$f":"'TAB input'!BT$13","v":2},{"$f":"'TAB input'!BU$13","v":2}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E55)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E55)=\"\", G63, INDEX('TAB input'!H$446:H$495, $E55))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E55)=\"\", H63, INDEX('TAB input'!I$446:I$495, $E55))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E55)=\"\", I63, INDEX('TAB input'!J$446:J$495, $E55))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E55)=\"\", J63, INDEX('TAB input'!K$446:K$495, $E55))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E55)=\"\", K63, INDEX('TAB input'!L$446:L$495, $E55))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E55)=\"\", L63, INDEX('TAB input'!M$446:M$495, $E55))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E55)=\"\", M63, INDEX('TAB input'!N$446:N$495, $E55))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E55)=\"\", N63, INDEX('TAB input'!O$446:O$495, $E55))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E55)=\"\", O63, INDEX('TAB input'!P$446:P$495, $E55))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E55)=\"\", P63, INDEX('TAB input'!Q$446:Q$495, $E55))","v":"SL"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E55)=\"\", Q63, INDEX('TAB input'!R$446:R$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E55)=\"\", R63, INDEX('TAB input'!S$446:S$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E55)=\"\", S63, INDEX('TAB input'!T$446:T$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E55)=\"\", T63, INDEX('TAB input'!U$446:U$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E55)=\"\", U63, INDEX('TAB input'!V$446:V$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E55)=\"\", V63, INDEX('TAB input'!W$446:W$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E55)=\"\", W63, INDEX('TAB input'!X$446:X$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E55)=\"\", X63, INDEX('TAB input'!Y$446:Y$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E55)=\"\", Y63, INDEX('TAB input'!Z$446:Z$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E55)=\"\", Z63, INDEX('TAB input'!AA$446:AA$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E55)=\"\", AA63, INDEX('TAB input'!AB$446:AB$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E55)=\"\", AB63, INDEX('TAB input'!AC$446:AC$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E55)=\"\", AC63, INDEX('TAB input'!AD$446:AD$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E55)=\"\", AD63, INDEX('TAB input'!AE$446:AE$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E55)=\"\", AE63, INDEX('TAB input'!AF$446:AF$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E55)=\"\", AF63, INDEX('TAB input'!AG$446:AG$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E55)=\"\", AG63, INDEX('TAB input'!AH$446:AH$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E55)=\"\", AH63, INDEX('TAB input'!AI$446:AI$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E55)=\"\", AI63, INDEX('TAB input'!AJ$446:AJ$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E55)=\"\", AJ63, INDEX('TAB input'!AK$446:AK$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E55)=\"\", AK63, INDEX('TAB input'!AL$446:AL$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E55)=\"\", AL63, INDEX('TAB input'!AM$446:AM$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E55)=\"\", AM63, INDEX('TAB input'!AN$446:AN$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E55)=\"\", AN63, INDEX('TAB input'!AO$446:AO$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E55)=\"\", AO63, INDEX('TAB input'!AP$446:AP$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E55)=\"\", AP63, INDEX('TAB input'!AQ$446:AQ$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E55)=\"\", AQ63, INDEX('TAB input'!AR$446:AR$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E55)=\"\", AR63, INDEX('TAB input'!AS$446:AS$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E55)=\"\", AS63, INDEX('TAB input'!AT$446:AT$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E55)=\"\", AT63, INDEX('TAB input'!AU$446:AU$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E55)=\"\", AU63, INDEX('TAB input'!AV$446:AV$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E55)=\"\", AV63, INDEX('TAB input'!AW$446:AW$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E55)=\"\", AW63, INDEX('TAB input'!AX$446:AX$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E55)=\"\", AX63, INDEX('TAB input'!AY$446:AY$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E55)=\"\", AY63, INDEX('TAB input'!AZ$446:AZ$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E55)=\"\", AZ63, INDEX('TAB input'!BA$446:BA$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E55)=\"\", BA63, INDEX('TAB input'!BB$446:BB$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E55)=\"\", BB63, INDEX('TAB input'!BC$446:BC$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E55)=\"\", BC63, INDEX('TAB input'!BD$446:BD$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E55)=\"\", BD63, INDEX('TAB input'!BE$446:BE$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E55)=\"\", BE63, INDEX('TAB input'!BF$446:BF$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E55)=\"\", BF63, INDEX('TAB input'!BG$446:BG$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E55)=\"\", BG63, INDEX('TAB input'!BH$446:BH$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E55)=\"\", BH63, INDEX('TAB input'!BI$446:BI$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E55)=\"\", BI63, INDEX('TAB input'!BJ$446:BJ$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E55)=\"\", BJ63, INDEX('TAB input'!BK$446:BK$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E55)=\"\", BK63, INDEX('TAB input'!BL$446:BL$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E55)=\"\", BL63, INDEX('TAB input'!BM$446:BM$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E55)=\"\", BM63, INDEX('TAB input'!BN$446:BN$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E55)=\"\", BN63, INDEX('TAB input'!BO$446:BO$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E55)=\"\", BO63, INDEX('TAB input'!BP$446:BP$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E55)=\"\", BP63, INDEX('TAB input'!BQ$446:BQ$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E55)=\"\", BQ63, INDEX('TAB input'!BR$446:BR$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E55)=\"\", BR63, INDEX('TAB input'!BS$446:BS$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E55)=\"\", BS63, INDEX('TAB input'!BT$446:BT$495, $E55))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E55)=\"\", BT63, INDEX('TAB input'!BU$446:BU$495, $E55))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>H$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:G66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>G$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:G66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:G66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>I$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:H66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>H$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:H66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:H66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>J$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:I66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>I$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:I66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:I66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>K$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:J66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>J$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:J66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:J66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>L$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:K66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>K$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:K66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:K66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>M$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:L66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>L$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:L66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:L66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>N$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:M66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>M$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:M66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:M66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>O$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:N66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>N$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:N66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:N66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>P$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:O66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>O$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:O66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:O66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>Q$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:P66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>P$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:P66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:P66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>R$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:Q66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>Q$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:Q66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:Q66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>S$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:R66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>R$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:R66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:R66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>T$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:S66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>S$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:S66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:S66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>U$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:T66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>T$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:T66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:T66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>V$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:U66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>U$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:U66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:U66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>W$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:V66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>V$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:V66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:V66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>X$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:W66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>W$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:W66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:W66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>Y$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:X66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>X$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:X66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:X66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>Z$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:Y66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>Y$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:Y66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:Y66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AA$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:Z66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>Z$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:Z66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:Z66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AB$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AA66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AA$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AA66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AA66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AC$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AB66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AB$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AB66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AB66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AD$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AC66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AC$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AC66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AC66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AE$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AD66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AD$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AD66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AD66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AF$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AE66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AE$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AE66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AE66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AG$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AF66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AF$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AF66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AF66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AH$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AG66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AG$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AG66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AG66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AI$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AH66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AH$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AH66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AH66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AJ$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AI66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AI$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AI66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AI66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AK$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AJ66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AJ$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AJ66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AJ66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AL$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AK66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AK$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AK66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AK66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AM$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AL66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AL$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AL66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AL66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AN$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AM66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AM$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AM66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AM66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AO$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AN66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AN$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AN66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AN66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AP$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AO66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AO$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AO66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AO66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AQ$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AP66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AP$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AP66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AP66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AR$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AQ66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AQ$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AQ66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AQ66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AS$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AR66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AR$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AR66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AR66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AT$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AS66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AS$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AS66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AS66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AU$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AT66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AT$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AT66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AT66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AV$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AU66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AU$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AU66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AU66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AW$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AV66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AV$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AV66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AV66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AX$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AW66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AW$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AW66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AW66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AY$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AX66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AX$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AX66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AX66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AZ$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AY66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AY$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AY66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AY66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BA$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AZ66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>AZ$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AZ66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AZ66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BB$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BA66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>BA$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BA66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BA66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BC$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BB66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>BB$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BB66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BB66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BD$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BC66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>BC$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BC66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BC66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BE$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BD66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>BD$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BD66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BD66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BF$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BE66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>BE$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BE66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BE66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BG$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BF66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>BF$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BF66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BF66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BH$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BG66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>BG$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BG66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BG66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BI$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BH66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>BH$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BH66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BH66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BJ$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BI66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>BI$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BI66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BI66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BK$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BJ66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>BJ$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BJ66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BJ66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BL$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BK66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>BK$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BK66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BK66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BM$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BL66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>BL$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BL66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BL66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BN$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BM66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>BM$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BM66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BM66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BO$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BN66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>BN$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BN66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BN66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BP$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BO66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>BO$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BO66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BO66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BQ$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BP66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>BP$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BP66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BP66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BR$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BQ66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>BQ$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BQ66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BQ66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BS$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BR66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>BR$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BR66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BR66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BT$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BS66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>BS$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BS66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BS66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BU$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BT66)),\nIF(OFFSET($G56,-$E66,$E66)+$E66>BT$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BT66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BT66))))","v":0}]
[null,null,null,null,{"$f":"E66+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E67)","v":"Depreciation of net capex 2010-11"},null,null,{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>I$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:H67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>H$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:H67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:H67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>J$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:I67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>I$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:I67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:I67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>K$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:J67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>J$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:J67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:J67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>L$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:K67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>K$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:K67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:K67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>M$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:L67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>L$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:L67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:L67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>N$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:M67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>M$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:M67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:M67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>O$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:N67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>N$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:N67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:N67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>P$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:O67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>O$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:O67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:O67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>Q$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:P67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>P$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:P67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:P67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>R$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:Q67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>Q$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:Q67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:Q67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>S$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:R67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>R$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:R67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:R67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>T$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:S67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>S$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:S67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:S67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>U$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:T67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>T$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:T67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:T67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>V$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:U67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>U$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:U67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:U67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>W$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:V67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>V$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:V67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:V67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>X$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:W67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>W$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:W67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:W67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>Y$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:X67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>X$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:X67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:X67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>Z$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:Y67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>Y$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:Y67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:Y67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AA$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:Z67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>Z$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:Z67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:Z67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AB$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AA67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AA$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AA67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AA67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AC$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AB67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AB$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AB67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AB67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AD$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AC67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AC$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AC67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AC67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AE$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AD67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AD$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AD67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AD67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AF$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AE67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AE$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AE67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AE67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AG$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AF67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AF$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AF67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AF67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AH$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AG67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AG$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AG67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AG67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AI$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AH67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AH$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AH67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AH67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AJ$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AI67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AI$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AI67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AI67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AK$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AJ67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AJ$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AJ67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AJ67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AL$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AK67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AK$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AK67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AK67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AM$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AL67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AL$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AL67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AL67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AN$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AM67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AM$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AM67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AM67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AO$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AN67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AN$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AN67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AN67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AP$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AO67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AO$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AO67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AO67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AQ$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AP67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AP$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AP67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AP67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AR$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AQ67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AQ$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AQ67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AQ67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AS$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AR67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AR$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AR67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AR67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AT$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AS67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AS$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AS67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AS67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AU$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AT67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AT$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AT67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AT67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AV$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AU67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AU$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AU67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AU67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AW$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AV67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AV$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AV67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AV67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AX$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AW67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AW$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AW67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AW67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AY$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AX67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AX$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AX67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AX67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AZ$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AY67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AY$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AY67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AY67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BA$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AZ67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AZ$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AZ67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AZ67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BB$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BA67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BA$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BA67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BA67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BC$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BB67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BB$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BB67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BB67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BD$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BC67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BC$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BC67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BC67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BE$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BD67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BD$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BD67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BD67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BF$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BE67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BE$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BE67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BE67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BG$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BF67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BF$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BF67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BF67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BH$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BG67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BG$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BG67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BG67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BI$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BH67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BH$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BH67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BH67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BJ$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BI67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BI$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BI67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BI67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BK$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BJ67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BJ$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BJ67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BJ67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BL$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BK67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BK$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BK67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BK67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BM$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BL67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BL$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BL67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BL67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BN$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BM67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BM$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BM67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BM67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BO$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BN67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BN$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BN67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BN67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BP$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BO67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BO$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BO67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BO67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BQ$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BP67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BP$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BP67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BP67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BR$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BQ67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BQ$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BQ67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BQ67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BS$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BR67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BR$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BR67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BR67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BT$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BS67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BS$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BS67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BS67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BU$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BT67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BT$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BT67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BT67))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E68)","v":"Depreciation of net capex 2011-12"},null,null,null,{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>J$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:I68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>I$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:I68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:I68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>K$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:J68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>J$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:J68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:J68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>L$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:K68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>K$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:K68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:K68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>M$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:L68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>L$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:L68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:L68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>N$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:M68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>M$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:M68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:M68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>O$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:N68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>N$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:N68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:N68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>P$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:O68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>O$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:O68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:O68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>Q$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:P68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>P$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:P68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:P68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>R$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:Q68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>Q$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:Q68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:Q68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>S$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:R68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>R$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:R68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:R68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>T$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:S68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>S$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:S68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:S68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>U$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:T68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>T$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:T68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:T68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>V$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:U68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>U$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:U68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:U68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>W$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:V68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>V$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:V68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:V68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>X$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:W68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>W$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:W68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:W68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>Y$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:X68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>X$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:X68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:X68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>Z$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:Y68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>Y$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:Y68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:Y68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AA$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:Z68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>Z$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:Z68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:Z68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AB$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AA68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AA$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AA68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AA68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AC$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AB68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AB$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AB68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AB68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AD$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AC68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AC$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AC68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AC68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AE$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AD68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AD$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AD68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AD68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AF$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AE68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AE$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AE68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AE68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AG$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AF68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AF$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AF68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AF68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AH$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AG68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AG$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AG68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AG68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AI$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AH68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AH$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AH68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AH68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AJ$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AI68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AI$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AI68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AI68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AK$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AJ68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AJ$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AJ68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AJ68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AL$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AK68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AK$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AK68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AK68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AM$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AL68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AL$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AL68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AL68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AN$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AM68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AM$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AM68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AM68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AO$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AN68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AN$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AN68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AN68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AP$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AO68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AO$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AO68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AO68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AQ$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AP68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AP$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AP68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AP68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AR$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AQ68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AQ$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AQ68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AQ68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AS$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AR68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AR$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AR68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AR68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AT$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AS68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AS$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AS68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AS68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AU$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AT68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AT$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AT68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AT68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AV$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AU68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AU$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AU68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AU68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AW$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AV68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AV$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AV68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AV68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AX$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AW68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AW$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AW68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AW68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AY$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AX68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AX$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AX68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AX68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AZ$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AY68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AY$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AY68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AY68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BA$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AZ68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AZ$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AZ68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AZ68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BB$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BA68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BA$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BA68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BA68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BC$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BB68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BB$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BB68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BB68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BD$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BC68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BC$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BC68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BC68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BE$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BD68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BD$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BD68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BD68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BF$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BE68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BE$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BE68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BE68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BG$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BF68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BF$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BF68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BF68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BH$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BG68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BG$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BG68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BG68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BI$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BH68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BH$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BH68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BH68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BJ$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BI68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BI$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BI68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BI68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BK$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BJ68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BJ$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BJ68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BJ68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BL$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BK68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BK$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BK68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BK68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BM$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BL68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BL$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BL68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BL68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BN$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BM68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BM$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BM68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BM68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BO$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BN68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BN$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BN68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BN68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BP$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BO68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BO$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BO68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BO68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BQ$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BP68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BP$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BP68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BP68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BR$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BQ68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BQ$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BQ68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BQ68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BS$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BR68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BR$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BR68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BR68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BT$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BS68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BS$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BS68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BS68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BU$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BT68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BT$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BT68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BT68))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E69)","v":"Depreciation of net capex 2012-13"},null,null,null,null,{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>K$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:J69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>J$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:J69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:J69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>L$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:K69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>K$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:K69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:K69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>M$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:L69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>L$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:L69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:L69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>N$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:M69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>M$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:M69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:M69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>O$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:N69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>N$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:N69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:N69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>P$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:O69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>O$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:O69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:O69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>Q$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:P69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>P$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:P69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:P69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>R$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:Q69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>Q$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:Q69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:Q69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>S$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:R69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>R$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:R69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:R69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>T$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:S69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>S$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:S69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:S69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>U$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:T69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>T$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:T69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:T69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>V$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:U69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>U$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:U69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:U69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>W$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:V69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>V$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:V69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:V69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>X$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:W69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>W$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:W69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:W69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>Y$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:X69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>X$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:X69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:X69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>Z$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:Y69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>Y$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:Y69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:Y69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AA$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:Z69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>Z$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:Z69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:Z69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AB$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AA69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AA$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AA69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AA69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AC$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AB69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AB$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AB69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AB69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AD$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AC69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AC$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AC69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AC69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AE$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AD69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AD$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AD69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AD69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AF$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AE69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AE$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AE69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AE69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AG$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AF69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AF$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AF69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AF69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AH$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AG69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AG$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AG69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AG69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AI$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AH69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AH$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AH69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AH69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AJ$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AI69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AI$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AI69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AI69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AK$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AJ69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AJ$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AJ69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AJ69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AL$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AK69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AK$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AK69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AK69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AM$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AL69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AL$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AL69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AL69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AN$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AM69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AM$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AM69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AM69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AO$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AN69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AN$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AN69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AN69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AP$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AO69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AO$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AO69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AO69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AQ$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AP69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AP$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AP69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AP69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AR$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AQ69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AQ$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AQ69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AQ69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AS$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AR69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AR$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AR69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AR69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AT$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AS69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AS$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AS69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AS69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AU$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AT69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AT$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AT69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AT69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AV$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AU69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AU$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AU69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AU69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AW$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AV69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AV$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AV69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AV69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AX$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AW69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AW$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AW69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AW69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AY$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AX69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AX$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AX69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AX69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AZ$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AY69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AY$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AY69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AY69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BA$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AZ69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AZ$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AZ69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AZ69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BB$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BA69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BA$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BA69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BA69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BC$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BB69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BB$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BB69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BB69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BD$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BC69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BC$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BC69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BC69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BE$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BD69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BD$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BD69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BD69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BF$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BE69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BE$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BE69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BE69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BG$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BF69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BF$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BF69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BF69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BH$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BG69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BG$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BG69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BG69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BI$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BH69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BH$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BH69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BH69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BJ$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BI69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BI$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BI69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BI69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BK$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BJ69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BJ$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BJ69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BJ69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BL$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BK69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BK$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BK69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BK69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BM$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BL69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BL$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BL69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BL69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BN$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BM69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BM$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BM69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BM69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BO$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BN69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BN$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BN69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BN69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BP$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BO69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BO$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BO69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BO69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BQ$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BP69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BP$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BP69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BP69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BR$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BQ69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BQ$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BQ69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BQ69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BS$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BR69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BR$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BR69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BR69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BT$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BS69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BS$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BS69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BS69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BU$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BT69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BT$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BT69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BT69))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E70)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>L$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:K70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>K$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:K70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:K70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>M$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:L70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>L$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:L70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:L70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>N$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:M70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>M$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:M70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:M70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>O$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:N70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>N$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:N70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:N70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>P$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:O70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>O$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:O70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:O70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>Q$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:P70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>P$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:P70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:P70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>R$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:Q70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>Q$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:Q70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:Q70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>S$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:R70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>R$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:R70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:R70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>T$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:S70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>S$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:S70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:S70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>U$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:T70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>T$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:T70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:T70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>V$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:U70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>U$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:U70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:U70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>W$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:V70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>V$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:V70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:V70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>X$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:W70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>W$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:W70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:W70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>Y$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:X70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>X$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:X70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:X70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>Z$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:Y70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>Y$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:Y70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:Y70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AA$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:Z70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>Z$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:Z70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:Z70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AB$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AA70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AA$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AA70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AA70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AC$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AB70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AB$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AB70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AB70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AD$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AC70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AC$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AC70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AC70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AE$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AD70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AD$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AD70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AD70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AF$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AE70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AE$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AE70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AE70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AG$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AF70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AF$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AF70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AF70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AH$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AG70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AG$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AG70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AG70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AI$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AH70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AH$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AH70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AH70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AJ$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AI70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AI$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AI70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AI70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AK$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AJ70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AJ$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AJ70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AJ70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AL$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AK70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AK$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AK70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AK70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AM$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AL70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AL$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AL70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AL70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AN$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AM70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AM$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AM70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AM70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AO$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AN70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AN$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AN70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AN70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AP$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AO70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AO$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AO70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AO70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AQ$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AP70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AP$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AP70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AP70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AR$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AQ70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AQ$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AQ70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AQ70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AS$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AR70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AR$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AR70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AR70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AT$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AS70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AS$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AS70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AS70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AU$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AT70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AT$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AT70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AT70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AV$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AU70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AU$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AU70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AU70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AW$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AV70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AV$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AV70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AV70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AX$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AW70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AW$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AW70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AW70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AY$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AX70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AX$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AX70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AX70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AZ$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AY70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AY$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AY70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AY70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BA$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AZ70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AZ$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AZ70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AZ70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BB$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BA70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BA$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BA70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BA70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BC$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BB70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BB$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BB70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BB70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BD$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BC70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BC$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BC70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BC70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BE$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BD70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BD$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BD70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BD70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BF$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BE70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BE$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BE70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BE70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BG$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BF70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BF$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BF70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BF70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BH$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BG70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BG$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BG70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BG70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BI$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BH70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BH$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BH70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BH70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BJ$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BI70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BI$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BI70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BI70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BK$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BJ70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BJ$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BJ70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BJ70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BL$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BK70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BK$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BK70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BK70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BM$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BL70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BL$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BL70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BL70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BN$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BM70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BM$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BM70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BM70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BO$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BN70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BN$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BN70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BN70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BP$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BO70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BO$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BO70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BO70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BQ$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BP70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BP$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BP70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BP70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BR$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BQ70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BQ$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BQ70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BQ70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BS$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BR70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BR$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BR70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BR70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BT$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BS70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BS$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BS70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BS70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BU$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BT70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BT$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BT70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BT70))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E71)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>M$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:L71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>L$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:L71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:L71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>N$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:M71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>M$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:M71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:M71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>O$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:N71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>N$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:N71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:N71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>P$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:O71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>O$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:O71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:O71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>Q$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:P71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>P$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:P71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:P71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>R$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:Q71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>Q$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:Q71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:Q71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>S$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:R71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>R$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:R71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:R71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>T$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:S71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>S$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:S71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:S71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>U$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:T71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>T$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:T71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:T71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>V$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:U71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>U$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:U71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:U71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>W$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:V71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>V$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:V71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:V71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>X$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:W71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>W$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:W71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:W71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>Y$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:X71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>X$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:X71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:X71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>Z$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:Y71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>Y$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:Y71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:Y71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AA$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:Z71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>Z$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:Z71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:Z71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AB$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AA71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AA$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AA71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AA71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AC$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AB71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AB$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AB71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AB71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AD$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AC71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AC$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AC71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AC71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AE$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AD71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AD$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AD71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AD71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AF$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AE71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AE$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AE71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AE71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AG$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AF71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AF$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AF71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AF71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AH$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AG71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AG$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AG71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AG71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AI$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AH71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AH$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AH71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AH71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AJ$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AI71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AI$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AI71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AI71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AK$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AJ71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AJ$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AJ71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AJ71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AL$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AK71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AK$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AK71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AK71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AM$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AL71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AL$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AL71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AL71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AN$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AM71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AM$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AM71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AM71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AO$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AN71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AN$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AN71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AN71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AP$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AO71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AO$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AO71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AO71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AQ$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AP71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AP$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AP71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AP71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AR$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AQ71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AQ$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AQ71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AQ71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AS$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AR71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AR$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AR71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AR71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AT$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AS71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AS$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AS71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AS71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AU$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AT71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AT$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AT71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AT71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AV$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AU71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AU$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AU71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AU71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AW$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AV71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AV$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AV71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AV71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AX$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AW71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AW$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AW71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AW71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AY$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AX71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AX$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AX71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AX71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AZ$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AY71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AY$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AY71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AY71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BA$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AZ71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AZ$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AZ71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AZ71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BB$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BA71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BA$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BA71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BA71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BC$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BB71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BB$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BB71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BB71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BD$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BC71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BC$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BC71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BC71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BE$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BD71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BD$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BD71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BD71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BF$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BE71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BE$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BE71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BE71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BG$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BF71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BF$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BF71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BF71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BH$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BG71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BG$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BG71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BG71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BI$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BH71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BH$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BH71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BH71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BJ$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BI71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BI$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BI71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BI71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BK$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BJ71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BJ$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BJ71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BJ71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BL$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BK71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BK$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BK71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BK71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BM$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BL71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BL$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BL71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BL71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BN$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BM71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BM$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BM71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BM71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BO$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BN71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BN$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BN71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BN71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BP$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BO71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BO$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BO71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BO71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BQ$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BP71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BP$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BP71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BP71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BR$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BQ71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BQ$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BQ71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BQ71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BS$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BR71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BR$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BR71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BR71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BT$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BS71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BS$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BS71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BS71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BU$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BT71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BT$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BT71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BT71))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E72)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>N$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:M72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>M$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:M72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:M72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>O$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:N72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>N$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:N72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:N72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>P$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:O72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>O$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:O72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:O72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>Q$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:P72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>P$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:P72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:P72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>R$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:Q72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>Q$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:Q72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:Q72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>S$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:R72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>R$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:R72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:R72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>T$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:S72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>S$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:S72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:S72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>U$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:T72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>T$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:T72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:T72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>V$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:U72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>U$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:U72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:U72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>W$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:V72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>V$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:V72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:V72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>X$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:W72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>W$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:W72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:W72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>Y$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:X72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>X$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:X72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:X72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>Z$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:Y72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>Y$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:Y72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:Y72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AA$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:Z72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>Z$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:Z72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:Z72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AB$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AA72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AA$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AA72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AA72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AC$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AB72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AB$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AB72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AB72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AD$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AC72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AC$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AC72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AC72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AE$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AD72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AD$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AD72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AD72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AF$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AE72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AE$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AE72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AE72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AG$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AF72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AF$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AF72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AF72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AH$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AG72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AG$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AG72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AG72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AI$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AH72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AH$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AH72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AH72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AJ$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AI72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AI$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AI72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AI72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AK$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AJ72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AJ$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AJ72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AJ72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AL$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AK72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AK$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AK72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AK72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AM$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AL72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AL$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AL72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AL72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AN$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AM72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AM$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AM72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AM72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AO$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AN72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AN$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AN72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AN72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AP$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AO72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AO$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AO72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AO72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AQ$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AP72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AP$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AP72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AP72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AR$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AQ72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AQ$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AQ72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AQ72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AS$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AR72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AR$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AR72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AR72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AT$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AS72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AS$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AS72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AS72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AU$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AT72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AT$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AT72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AT72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AV$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AU72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AU$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AU72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AU72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AW$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AV72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AV$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AV72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AV72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AX$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AW72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AW$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AW72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AW72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AY$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AX72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AX$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AX72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AX72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AZ$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AY72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AY$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AY72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AY72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BA$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AZ72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AZ$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AZ72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AZ72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BB$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BA72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BA$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BA72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BA72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BC$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BB72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BB$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BB72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BB72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BD$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BC72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BC$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BC72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BC72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BE$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BD72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BD$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BD72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BD72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BF$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BE72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BE$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BE72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BE72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BG$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BF72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BF$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BF72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BF72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BH$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BG72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BG$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BG72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BG72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BI$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BH72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BH$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BH72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BH72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BJ$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BI72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BI$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BI72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BI72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BK$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BJ72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BJ$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BJ72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BJ72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BL$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BK72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BK$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BK72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BK72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BM$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BL72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BL$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BL72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BL72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BN$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BM72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BM$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BM72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BM72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BO$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BN72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BN$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BN72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BN72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BP$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BO72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BO$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BO72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BO72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BQ$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BP72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BP$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BP72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BP72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BR$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BQ72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BQ$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BQ72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BQ72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BS$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BR72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BR$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BR72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BR72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BT$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BS72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BS$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BS72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BS72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BU$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BT72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BT$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BT72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BT72))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E73)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>O$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:N73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>N$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:N73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:N73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>P$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:O73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>O$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:O73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:O73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>Q$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:P73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>P$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:P73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:P73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>R$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:Q73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>Q$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:Q73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:Q73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>S$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:R73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>R$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:R73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:R73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>T$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:S73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>S$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:S73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:S73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>U$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:T73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>T$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:T73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:T73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>V$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:U73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>U$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:U73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:U73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>W$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:V73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>V$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:V73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:V73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>X$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:W73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>W$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:W73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:W73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>Y$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:X73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>X$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:X73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:X73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>Z$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:Y73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>Y$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:Y73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:Y73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AA$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:Z73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>Z$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:Z73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:Z73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AB$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AA73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AA$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AA73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AA73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AC$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AB73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AB$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AB73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AB73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AD$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AC73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AC$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AC73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AC73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AE$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AD73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AD$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AD73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AD73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AF$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AE73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AE$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AE73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AE73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AG$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AF73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AF$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AF73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AF73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AH$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AG73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AG$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AG73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AG73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AI$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AH73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AH$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AH73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AH73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AJ$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AI73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AI$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AI73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AI73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AK$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AJ73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AJ$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AJ73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AJ73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AL$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AK73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AK$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AK73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AK73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AM$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AL73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AL$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AL73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AL73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AN$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AM73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AM$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AM73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AM73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AO$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AN73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AN$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AN73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AN73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AP$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AO73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AO$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AO73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AO73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AQ$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AP73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AP$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AP73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AP73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AR$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AQ73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AQ$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AQ73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AQ73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AS$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AR73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AR$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AR73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AR73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AT$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AS73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AS$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AS73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AS73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AU$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AT73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AT$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AT73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AT73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AV$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AU73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AU$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AU73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AU73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AW$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AV73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AV$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AV73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AV73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AX$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AW73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AW$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AW73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AW73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AY$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AX73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AX$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AX73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AX73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AZ$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AY73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AY$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AY73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AY73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BA$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AZ73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AZ$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AZ73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AZ73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BB$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BA73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BA$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BA73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BA73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BC$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BB73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BB$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BB73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BB73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BD$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BC73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BC$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BC73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BC73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BE$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BD73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BD$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BD73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BD73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BF$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BE73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BE$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BE73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BE73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BG$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BF73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BF$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BF73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BF73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BH$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BG73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BG$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BG73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BG73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BI$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BH73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BH$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BH73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BH73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BJ$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BI73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BI$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BI73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BI73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BK$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BJ73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BJ$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BJ73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BJ73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BL$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BK73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BK$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BK73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BK73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BM$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BL73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BL$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BL73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BL73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BN$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BM73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BM$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BM73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BM73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BO$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BN73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BN$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BN73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BN73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BP$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BO73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BO$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BO73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BO73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BQ$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BP73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BP$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BP73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BP73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BR$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BQ73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BQ$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BQ73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BQ73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BS$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BR73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BR$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BR73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BR73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BT$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BS73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BS$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BS73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BS73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BU$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BT73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BT$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BT73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BT73))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E74)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>P$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:O74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>O$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:O74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:O74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>Q$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:P74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>P$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:P74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:P74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>R$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Q74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>Q$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:Q74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Q74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>S$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:R74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>R$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:R74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:R74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>T$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:S74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>S$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:S74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:S74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>U$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:T74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>T$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:T74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:T74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>V$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:U74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>U$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:U74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:U74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>W$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:V74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>V$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:V74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:V74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>X$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:W74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>W$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:W74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:W74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>Y$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:X74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>X$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:X74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:X74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>Z$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Y74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>Y$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:Y74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Y74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AA$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Z74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>Z$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:Z74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Z74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AB$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AA74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AA$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AA74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AA74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AC$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AB74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AB$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AB74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AB74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AD$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AC74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AC$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AC74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AC74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AE$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AD74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AD$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AD74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AD74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AF$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AE74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AE$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AE74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AE74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AG$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AF74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AF$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AF74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AF74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AH$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AG74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AG$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AG74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AG74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AI$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AH74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AH$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AH74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AH74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AJ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AI74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AI$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AI74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AI74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AK$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AJ74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AJ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AJ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AJ74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AL$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AK74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AK$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AK74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AK74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AM$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AL74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AL$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AL74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AL74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AN$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AM74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AM$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AM74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AM74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AO$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AN74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AN$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AN74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AN74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AP$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AO74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AO$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AO74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AO74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AQ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AP74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AP$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AP74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AP74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AR$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AQ74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AQ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AQ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AQ74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AS$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AR74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AR$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AR74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AR74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AT$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AS74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AS$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AS74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AS74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AU$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AT74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AT$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AT74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AT74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AV$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AU74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AU$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AU74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AU74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AW$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AV74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AV$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AV74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AV74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AX$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AW74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AW$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AW74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AW74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AY$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AX74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AX$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AX74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AX74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AZ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AY74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AY$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AY74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AY74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BA$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AZ74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AZ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AZ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AZ74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BB$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BA74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BA$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BA74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BA74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BC$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BB74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BB$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BB74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BB74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BD$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BC74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BC$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BC74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BC74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BE$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BD74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BD$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BD74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BD74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BF$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BE74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BE$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BE74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BE74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BG$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BF74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BF$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BF74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BF74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BH$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BG74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BG$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BG74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BG74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BI$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BH74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BH$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BH74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BH74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BJ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BI74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BI$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BI74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BI74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BK$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BJ74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BJ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BJ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BJ74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BL$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BK74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BK$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BK74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BK74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BM$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BL74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BL$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BL74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BL74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BN$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BM74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BM$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BM74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BM74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BO$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BN74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BN$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BN74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BN74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BP$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BO74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BO$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BO74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BO74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BQ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BP74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BP$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BP74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BP74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BR$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BQ74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BQ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BQ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BQ74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BS$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BR74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BR$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BR74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BR74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BT$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BS74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BS$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BS74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BS74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BU$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BT74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BT$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BT74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BT74))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E75)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>Q$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:P75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>P$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:P75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:P75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>R$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Q75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>Q$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:Q75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Q75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>S$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:R75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>R$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:R75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:R75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>T$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:S75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>S$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:S75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:S75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>U$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:T75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>T$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:T75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:T75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>V$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:U75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>U$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:U75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:U75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>W$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:V75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>V$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:V75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:V75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>X$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:W75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>W$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:W75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:W75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>Y$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:X75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>X$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:X75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:X75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>Z$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Y75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>Y$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:Y75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Y75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AA$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Z75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>Z$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:Z75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Z75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AB$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AA75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AA$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AA75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AA75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AC$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AB75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AB$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AB75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AB75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AD$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AC75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AC$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AC75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AC75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AE$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AD75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AD$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AD75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AD75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AF$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AE75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AE$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AE75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AE75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AG$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AF75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AF$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AF75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AF75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AH$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AG75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AG$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AG75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AG75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AI$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AH75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AH$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AH75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AH75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AJ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AI75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AI$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AI75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AI75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AK$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AJ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AJ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AJ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AJ75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AL$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AK75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AK$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AK75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AK75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AM$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AL75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AL$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AL75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AL75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AN$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AM75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AM$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AM75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AM75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AO$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AN75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AN$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AN75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AN75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AP$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AO75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AO$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AO75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AO75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AQ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AP75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AP$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AP75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AP75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AR$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AQ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AQ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AQ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AQ75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AS$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AR75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AR$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AR75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AR75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AT$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AS75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AS$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AS75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AS75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AU$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AT75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AT$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AT75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AT75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AV$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AU75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AU$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AU75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AU75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AW$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AV75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AV$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AV75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AV75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AX$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AW75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AW$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AW75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AW75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AY$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AX75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AX$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AX75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AX75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AZ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AY75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AY$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AY75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AY75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BA$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AZ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AZ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AZ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AZ75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BB$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BA75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BA$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BA75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BA75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BC$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BB75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BB$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BB75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BB75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BD$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BC75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BC$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BC75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BC75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BE$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BD75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BD$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BD75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BD75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BF$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BE75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BE$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BE75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BE75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BG$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BF75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BF$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BF75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BF75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BH$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BG75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BG$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BG75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BG75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BI$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BH75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BH$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BH75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BH75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BJ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BI75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BI$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BI75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BI75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BK$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BJ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BJ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BJ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BJ75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BL$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BK75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BK$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BK75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BK75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BM$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BL75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BL$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BL75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BL75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BN$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BM75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BM$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BM75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BM75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BO$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BN75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BN$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BN75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BN75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BP$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BO75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BO$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BO75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BO75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BQ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BP75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BP$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BP75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BP75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BR$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BQ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BQ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BQ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BQ75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BS$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BR75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BR$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BR75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BR75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BT$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BS75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BS$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BS75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BS75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BU$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BT75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BT$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BT75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BT75))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E76)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>R$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Q76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>Q$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:Q76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Q76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>S$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:R76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>R$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:R76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:R76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>T$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:S76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>S$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:S76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:S76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>U$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:T76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>T$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:T76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:T76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>V$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:U76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>U$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:U76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:U76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>W$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:V76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>V$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:V76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:V76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>X$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:W76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>W$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:W76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:W76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>Y$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:X76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>X$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:X76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:X76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>Z$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Y76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>Y$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:Y76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Y76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AA$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Z76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>Z$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:Z76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Z76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AB$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AA76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AA$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AA76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AA76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AC$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AB76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AB$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AB76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AB76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AD$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AC76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AC$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AC76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AC76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AE$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AD76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AD$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AD76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AD76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AF$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AE76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AE$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AE76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AE76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AG$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AF76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AF$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AF76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AF76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AH$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AG76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AG$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AG76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AG76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AI$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AH76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AH$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AH76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AH76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AJ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AI76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AI$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AI76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AI76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AK$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AJ76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AJ$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AJ76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AJ76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AL$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AK76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AK$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AK76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AK76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AM$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AL76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AL$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AL76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AL76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AN$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AM76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AM$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AM76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AM76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AO$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AN76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AN$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AN76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AN76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AP$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AO76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AO$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AO76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AO76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AQ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AP76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AP$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AP76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AP76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AR$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AQ76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AQ$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AQ76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AQ76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AS$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AR76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AR$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AR76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AR76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AT$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AS76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AS$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AS76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AS76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AU$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AT76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AT$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AT76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AT76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AV$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AU76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AU$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AU76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AU76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AW$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AV76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AV$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AV76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AV76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AX$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AW76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AW$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AW76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AW76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AY$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AX76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AX$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AX76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AX76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AZ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AY76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AY$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AY76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AY76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BA$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AZ76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AZ$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AZ76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AZ76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BB$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BA76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BA$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BA76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BA76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BC$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BB76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BB$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BB76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BB76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BD$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BC76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BC$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BC76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BC76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BE$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BD76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BD$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BD76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BD76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BF$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BE76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BE$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BE76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BE76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BG$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BF76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BF$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BF76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BF76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BH$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BG76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BG$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BG76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BG76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BI$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BH76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BH$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BH76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BH76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BJ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BI76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BI$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BI76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BI76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BK$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BJ76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BJ$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BJ76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BJ76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BL$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BK76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BK$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BK76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BK76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BM$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BL76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BL$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BL76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BL76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BN$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BM76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BM$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BM76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BM76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BO$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BN76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BN$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BN76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BN76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BP$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BO76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BO$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BO76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BO76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BQ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BP76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BP$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BP76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BP76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BR$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BQ76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BQ$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BQ76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BQ76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BS$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BR76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BR$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BR76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BR76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BT$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BS76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BS$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BS76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BS76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BU$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BT76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BT$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BT76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BT76))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E77)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>S$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:R77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>R$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:R77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:R77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>T$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:S77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>S$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:S77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:S77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>U$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:T77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>T$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:T77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:T77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>V$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:U77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>U$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:U77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:U77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>W$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:V77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>V$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:V77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:V77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>X$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:W77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>W$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:W77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:W77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>Y$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:X77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>X$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:X77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:X77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>Z$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:Y77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>Y$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:Y77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:Y77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AA$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:Z77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>Z$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:Z77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:Z77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AB$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AA77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AA$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AA77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AA77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AC$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AB77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AB$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AB77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AB77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AD$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AC77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AC$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AC77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AC77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AE$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AD77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AD$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AD77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AD77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AF$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AE77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AE$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AE77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AE77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AG$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AF77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AF$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AF77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AF77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AH$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AG77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AG$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AG77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AG77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AI$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AH77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AH$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AH77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AH77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AJ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AI77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AI$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AI77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AI77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AK$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AJ77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AJ$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AJ77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AJ77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AL$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AK77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AK$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AK77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AK77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AM$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AL77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AL$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AL77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AL77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AN$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AM77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AM$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AM77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AM77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AO$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AN77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AN$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AN77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AN77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AP$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AO77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AO$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AO77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AO77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AQ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AP77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AP$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AP77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AP77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AR$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AQ77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AQ$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AQ77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AQ77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AS$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AR77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AR$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AR77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AR77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AT$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AS77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AS$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AS77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AS77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AU$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AT77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AT$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AT77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AT77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AV$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AU77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AU$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AU77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AU77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AW$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AV77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AV$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AV77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AV77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AX$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AW77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AW$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AW77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AW77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AY$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AX77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AX$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AX77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AX77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AZ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AY77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AY$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AY77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AY77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BA$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AZ77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AZ$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AZ77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AZ77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BB$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BA77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BA$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BA77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BA77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BC$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BB77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BB$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BB77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BB77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BD$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BC77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BC$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BC77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BC77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BE$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BD77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BD$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BD77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BD77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BF$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BE77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BE$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BE77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BE77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BG$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BF77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BF$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BF77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BF77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BH$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BG77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BG$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BG77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BG77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BI$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BH77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BH$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BH77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BH77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BJ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BI77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BI$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BI77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BI77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BK$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BJ77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BJ$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BJ77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BJ77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BL$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BK77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BK$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BK77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BK77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BM$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BL77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BL$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BL77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BL77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BN$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BM77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BM$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BM77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BM77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BO$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BN77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BN$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BN77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BN77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BP$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BO77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BO$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BO77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BO77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BQ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BP77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BP$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BP77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BP77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BR$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BQ77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BQ$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BQ77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BQ77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BS$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BR77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BR$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BR77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BR77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BT$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BS77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BS$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BS77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BS77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BU$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BT77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BT$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BT77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BT77))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E78)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>T$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:S78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>S$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:S78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:S78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>U$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:T78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>T$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:T78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:T78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>V$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:U78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>U$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:U78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:U78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>W$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:V78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>V$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:V78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:V78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>X$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:W78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>W$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:W78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:W78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>Y$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:X78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>X$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:X78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:X78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>Z$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:Y78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>Y$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:Y78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:Y78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AA$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:Z78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>Z$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:Z78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:Z78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AB$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AA78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AA$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AA78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AA78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AC$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AB78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AB$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AB78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AB78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AD$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AC78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AC$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AC78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AC78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AE$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AD78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AD$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AD78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AD78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AF$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AE78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AE$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AE78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AE78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AG$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AF78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AF$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AF78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AF78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AH$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AG78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AG$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AG78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AG78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AI$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AH78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AH$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AH78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AH78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AJ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AI78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AI$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AI78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AI78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AK$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AJ78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AJ$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AJ78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AJ78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AL$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AK78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AK$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AK78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AK78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AM$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AL78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AL$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AL78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AL78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AN$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AM78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AM$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AM78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AM78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AO$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AN78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AN$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AN78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AN78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AP$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AO78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AO$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AO78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AO78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AQ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AP78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AP$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AP78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AP78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AR$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AQ78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AQ$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AQ78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AQ78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AS$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AR78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AR$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AR78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AR78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AT$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AS78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AS$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AS78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AS78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AU$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AT78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AT$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AT78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AT78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AV$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AU78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AU$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AU78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AU78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AW$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AV78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AV$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AV78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AV78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AX$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AW78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AW$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AW78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AW78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AY$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AX78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AX$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AX78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AX78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AZ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AY78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AY$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AY78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AY78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BA$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AZ78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AZ$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AZ78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AZ78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BB$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BA78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BA$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BA78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BA78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BC$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BB78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BB$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BB78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BB78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BD$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BC78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BC$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BC78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BC78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BE$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BD78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BD$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BD78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BD78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BF$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BE78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BE$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BE78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BE78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BG$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BF78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BF$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BF78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BF78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BH$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BG78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BG$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BG78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BG78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BI$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BH78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BH$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BH78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BH78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BJ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BI78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BI$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BI78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BI78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BK$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BJ78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BJ$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BJ78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BJ78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BL$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BK78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BK$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BK78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BK78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BM$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BL78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BL$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BL78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BL78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BN$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BM78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BM$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BM78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BM78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BO$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BN78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BN$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BN78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BN78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BP$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BO78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BO$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BO78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BO78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BQ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BP78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BP$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BP78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BP78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BR$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BQ78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BQ$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BQ78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BQ78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BS$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BR78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BR$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BR78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BR78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BT$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BS78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BS$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BS78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BS78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BU$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BT78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BT$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BT78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BT78))))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E79)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>U$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:T79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>T$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:T79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:T79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>V$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:U79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>U$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:U79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:U79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>W$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:V79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>V$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:V79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:V79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>X$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:W79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>W$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:W79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:W79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>Y$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:X79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>X$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:X79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:X79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>Z$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:Y79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>Y$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:Y79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:Y79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AA$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:Z79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>Z$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:Z79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:Z79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AB$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AA79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AA$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AA79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AA79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AC$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AB79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AB$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AB79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AB79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AD$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AC79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AC$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AC79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AC79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AE$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AD79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AD$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AD79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AD79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AF$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AE79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AE$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AE79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AE79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AG$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AF79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AF$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AF79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AF79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AH$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AG79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AG$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AG79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AG79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AI$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AH79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AH$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AH79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AH79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AJ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AI79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AI$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AI79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AI79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AK$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AJ79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AJ$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AJ79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AJ79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AL$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AK79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AK$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AK79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AK79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AM$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AL79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AL$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AL79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AL79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AN$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AM79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AM$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AM79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AM79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AO$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AN79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AN$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AN79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AN79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AP$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AO79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AO$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AO79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AO79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AQ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AP79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AP$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AP79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AP79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AR$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AQ79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AQ$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AQ79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AQ79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AS$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AR79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AR$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AR79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AR79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AT$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AS79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AS$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AS79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AS79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AU$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AT79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AT$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AT79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AT79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AV$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AU79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AU$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AU79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AU79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AW$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AV79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AV$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AV79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AV79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AX$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AW79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AW$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AW79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AW79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AY$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AX79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AX$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AX79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AX79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AZ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AY79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AY$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AY79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AY79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BA$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AZ79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AZ$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AZ79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AZ79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BB$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BA79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BA$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BA79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BA79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BC$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BB79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BB$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BB79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BB79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BD$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BC79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BC$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BC79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BC79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BE$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BD79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BD$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BD79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BD79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BF$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BE79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BE$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BE79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BE79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BG$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BF79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BF$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BF79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BF79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BH$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BG79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BG$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BG79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BG79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BI$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BH79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BH$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BH79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BH79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BJ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BI79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BI$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BI79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BI79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BK$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BJ79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BJ$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BJ79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BJ79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BL$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BK79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BK$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BK79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BK79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BM$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BL79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BL$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BL79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BL79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BN$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BM79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BM$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BM79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BM79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BO$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BN79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BN$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BN79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BN79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BP$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BO79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BO$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BO79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BO79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BQ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BP79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BP$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BP79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BP79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BR$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BQ79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BQ$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BQ79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BQ79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BS$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BR79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BR$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BR79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BR79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BT$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BS79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BS$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BS79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BS79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BU$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BT79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BT$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BT79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BT79))))","v":0}]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E80)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>V$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:U80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>U$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:U80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:U80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>W$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:V80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>V$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:V80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:V80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>X$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:W80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>W$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:W80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:W80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>Y$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:X80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>X$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:X80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:X80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>Z$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:Y80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>Y$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:Y80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:Y80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AA$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:Z80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>Z$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:Z80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:Z80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AB$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AA80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AA$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AA80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AA80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AC$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AB80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AB$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AB80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AB80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AD$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AC80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AC$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AC80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AC80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AE$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AD80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AD$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AD80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AD80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AF$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AE80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AE$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AE80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AE80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AG$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AF80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AF$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AF80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AF80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AH$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AG80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AG$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AG80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AG80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AI$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AH80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AH$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AH80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AH80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AJ$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AI80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AI$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AI80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AI80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AK$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AJ80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AJ$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AJ80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AJ80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AL$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AK80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AK$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AK80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AK80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AM$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AL80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AL$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AL80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AL80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AN$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AM80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AM$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AM80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AM80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AO$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AN80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AN$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AN80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AN80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AP$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AO80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AO$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AO80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AO80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AQ$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AP80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AP$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AP80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AP80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AR$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AQ80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AQ$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AQ80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AQ80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AS$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AR80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AR$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AR80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AR80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AT$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AS80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AS$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AS80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AS80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AU$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AT80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AT$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AT80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AT80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AV$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AU80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AU$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AU80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AU80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AW$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AV80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AV$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AV80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AV80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AX$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AW80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AW$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AW80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AW80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AY$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AX80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AX$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AX80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AX80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>AZ$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AY80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AY$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AY80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AY80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BA$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AZ80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>AZ$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:AZ80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:AZ80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BB$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BA80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BA$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BA80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BA80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BC$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BB80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BB$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BB80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BB80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BD$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BC80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BC$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BC80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BC80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BE$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BD80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BD$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BD80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BD80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BF$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BE80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BE$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BE80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BE80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BG$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BF80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BF$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BF80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BF80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BH$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BG80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BG$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BG80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BG80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BI$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BH80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BH$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BH80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BH80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BJ$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BI80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BI$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BI80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BI80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BK$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BJ80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BJ$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BJ80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BJ80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BL$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BK80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BK$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BK80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BK80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BM$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BL80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BL$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BL80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BL80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BN$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BM80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BM$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BM80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BM80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BO$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BN80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BN$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BN80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BN80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BP$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BO80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BO$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BO80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BO80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BQ$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BP80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BP$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BP80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BP80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BR$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BQ80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BQ$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BQ80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BQ80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BS$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BR80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BR$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BR80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BR80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BT$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BS80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BS$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BS80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BS80))))","v":0},{"$f":"IF(OFFSET($G70, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G77, -$E80, $E80)=\"SL\",\nIF(OFFSET($G70,-$E80,$E80)+$E80>BU$5,IFERROR((OFFSET($G69,-$E80,$E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BT80)),\nIF(OFFSET($G71,-$E80,$E80)+$E80>BT$5,IFERROR(((OFFSET($G69,-$E80,$E80)-SUM($G80:BT80))*OFFSET($G76, -$E80, $E80)/(OFFSET($G70,-$E80,$E80))),0),OFFSET($G69,-$E80,$E80)-SUM($G80:BT80))))","v":0}]
[null,null,null,null,15,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E81)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>W$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:V81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>V$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:V81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:V81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>X$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:W81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>W$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:W81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:W81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>Y$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:X81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>X$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:X81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:X81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>Z$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:Y81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>Y$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:Y81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:Y81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AA$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:Z81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>Z$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:Z81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:Z81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AB$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AA81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AA$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AA81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AA81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AC$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AB81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AB$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AB81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AB81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AD$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AC81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AC$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AC81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AC81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AE$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AD81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AD$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AD81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AD81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AF$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AE81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AE$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AE81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AE81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AG$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AF81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AF$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AF81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AF81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AH$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AG81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AG$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AG81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AG81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AI$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AH81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AH$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AH81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AH81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AJ$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AI81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AI$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AI81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AI81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AK$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AJ81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AJ$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AJ81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AJ81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AL$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AK81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AK$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AK81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AK81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AM$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AL81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AL$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AL81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AL81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AN$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AM81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AM$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AM81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AM81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AO$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AN81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AN$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AN81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AN81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AP$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AO81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AO$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AO81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AO81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AQ$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AP81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AP$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AP81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AP81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AR$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AQ81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AQ$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AQ81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AQ81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AS$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AR81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AR$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AR81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AR81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AT$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AS81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AS$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AS81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AS81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AU$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AT81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AT$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AT81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AT81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AV$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AU81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AU$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AU81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AU81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AW$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AV81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AV$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AV81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AV81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AX$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AW81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AW$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AW81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AW81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AY$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AX81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AX$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AX81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AX81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>AZ$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AY81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AY$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AY81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AY81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BA$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AZ81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>AZ$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:AZ81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:AZ81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BB$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BA81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BA$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BA81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BA81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BC$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BB81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BB$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BB81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BB81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BD$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BC81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BC$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BC81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BC81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BE$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BD81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BD$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BD81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BD81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BF$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BE81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BE$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BE81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BE81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BG$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BF81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BF$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BF81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BF81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BH$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BG81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BG$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BG81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BG81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BI$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BH81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BH$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BH81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BH81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BJ$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BI81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BI$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BI81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BI81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BK$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BJ81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BJ$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BJ81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BJ81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BL$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BK81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BK$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BK81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BK81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BM$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BL81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BL$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BL81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BL81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BN$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BM81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BM$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BM81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BM81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BO$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BN81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BN$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BN81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BN81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BP$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BO81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BO$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BO81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BO81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BQ$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BP81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BP$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BP81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BP81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BR$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BQ81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BQ$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BQ81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BQ81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BS$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BR81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BR$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BR81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BR81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BT$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BS81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BS$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BS81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BS81))))","v":0},{"$f":"IF(OFFSET($G71, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G78, -$E81, $E81)=\"SL\",\nIF(OFFSET($G71,-$E81,$E81)+$E81>BU$5,IFERROR((OFFSET($G70,-$E81,$E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BT81)),\nIF(OFFSET($G72,-$E81,$E81)+$E81>BT$5,IFERROR(((OFFSET($G70,-$E81,$E81)-SUM($G81:BT81))*OFFSET($G77, -$E81, $E81)/(OFFSET($G71,-$E81,$E81))),0),OFFSET($G70,-$E81,$E81)-SUM($G81:BT81))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E67)","v":"Depreciation of asset adjustments - TAB 2010-11"},null,null,{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>I$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:H84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>H$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:H84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:H84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>J$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:I84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>I$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:I84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:I84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>K$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:J84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>J$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:J84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:J84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>L$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:K84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>K$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:K84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:K84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>M$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:L84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>L$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:L84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:L84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>N$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:M84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>M$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:M84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:M84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>O$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:N84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>N$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:N84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:N84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>P$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:O84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>O$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:O84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:O84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>Q$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:P84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>P$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:P84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:P84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>R$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:Q84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>Q$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:Q84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:Q84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>S$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:R84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>R$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:R84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:R84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>T$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:S84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>S$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:S84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:S84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>U$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:T84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>T$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:T84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:T84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>V$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:U84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>U$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:U84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:U84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>W$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:V84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>V$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:V84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:V84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>X$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:W84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>W$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:W84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:W84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>Y$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:X84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>X$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:X84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:X84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>Z$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:Y84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>Y$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:Y84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:Y84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AA$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:Z84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>Z$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:Z84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:Z84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AB$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AA84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AA$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AA84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AA84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AC$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AB84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AB$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AB84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AB84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AD$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AC84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AC$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AC84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AC84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AE$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AD84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AD$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AD84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AD84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AF$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AE84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AE$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AE84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AE84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AG$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AF84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AF$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AF84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AF84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AH$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AG84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AG$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AG84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AG84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AI$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AH84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AH$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AH84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AH84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AJ$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AI84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AI$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AI84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AI84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AK$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AJ84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AJ$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AJ84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AJ84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AL$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AK84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AK$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AK84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AK84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AM$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AL84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AL$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AL84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AL84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AN$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AM84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AM$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AM84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AM84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AO$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AN84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AN$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AN84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AN84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AP$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AO84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AO$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AO84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AO84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AQ$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AP84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AP$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AP84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AP84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AR$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AQ84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AQ$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AQ84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AQ84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AS$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AR84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AR$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AR84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AR84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AT$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AS84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AS$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AS84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AS84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AU$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AT84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AT$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AT84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AT84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AV$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AU84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AU$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AU84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AU84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AW$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AV84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AV$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AV84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AV84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AX$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AW84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AW$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AW84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AW84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AY$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AX84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AX$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AX84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AX84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AZ$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AY84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AY$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AY84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AY84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BA$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:AZ84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AZ$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:AZ84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:AZ84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BB$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:BA84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BA$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:BA84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:BA84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BC$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:BB84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BB$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:BB84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:BB84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BD$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:BC84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BC$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:BC84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:BC84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BE$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:BD84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BD$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:BD84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:BD84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BF$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:BE84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BE$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:BE84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:BE84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BG$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:BF84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BF$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:BF84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:BF84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BH$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:BG84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BG$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:BG84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:BG84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BI$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:BH84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BH$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:BH84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:BH84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BJ$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:BI84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BI$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:BI84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:BI84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BK$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:BJ84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BJ$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:BJ84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:BJ84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BL$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:BK84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BK$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:BK84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:BK84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BM$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:BL84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BL$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:BL84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:BL84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BN$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:BM84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BM$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:BM84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:BM84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BO$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:BN84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BN$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:BN84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:BN84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BP$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:BO84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BO$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:BO84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:BO84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BQ$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:BP84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BP$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:BP84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:BP84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BR$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:BQ84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BQ$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:BQ84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:BQ84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BS$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:BR84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BR$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:BR84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:BR84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BT$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:BS84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BS$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:BS84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:BS84))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BU$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G84:BT84)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BT$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G84:BT84))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G84:BT84))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E68)","v":"Depreciation of asset adjustments - TAB 2011-12"},null,null,null,{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>J$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:I85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>I$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:I85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:I85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>K$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:J85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>J$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:J85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:J85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>L$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:K85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>K$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:K85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:K85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>M$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:L85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>L$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:L85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:L85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>N$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:M85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>M$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:M85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:M85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>O$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:N85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>N$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:N85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:N85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>P$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:O85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>O$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:O85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:O85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>Q$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:P85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>P$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:P85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:P85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>R$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:Q85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>Q$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:Q85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:Q85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>S$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:R85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>R$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:R85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:R85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>T$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:S85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>S$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:S85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:S85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>U$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:T85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>T$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:T85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:T85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>V$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:U85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>U$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:U85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:U85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>W$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:V85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>V$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:V85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:V85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>X$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:W85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>W$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:W85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:W85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>Y$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:X85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>X$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:X85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:X85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>Z$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:Y85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>Y$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:Y85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:Y85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AA$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:Z85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>Z$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:Z85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:Z85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AB$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AA85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AA$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AA85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AA85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AC$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AB85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AB$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AB85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AB85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AD$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AC85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AC$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AC85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AC85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AE$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AD85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AD$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AD85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AD85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AF$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AE85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AE$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AE85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AE85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AG$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AF85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AF$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AF85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AF85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AH$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AG85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AG$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AG85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AG85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AI$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AH85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AH$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AH85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AH85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AJ$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AI85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AI$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AI85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AI85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AK$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AJ85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AJ$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AJ85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AJ85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AL$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AK85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AK$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AK85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AK85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AM$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AL85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AL$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AL85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AL85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AN$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AM85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AM$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AM85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AM85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AO$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AN85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AN$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AN85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AN85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AP$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AO85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AO$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AO85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AO85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AQ$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AP85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AP$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AP85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AP85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AR$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AQ85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AQ$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AQ85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AQ85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AS$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AR85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AR$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AR85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AR85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AT$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AS85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AS$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AS85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AS85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AU$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AT85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AT$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AT85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AT85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AV$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AU85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AU$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AU85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AU85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AW$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AV85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AV$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AV85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AV85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AX$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AW85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AW$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AW85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AW85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AY$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AX85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AX$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AX85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AX85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AZ$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AY85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AY$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AY85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AY85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BA$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:AZ85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AZ$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:AZ85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:AZ85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BB$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:BA85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BA$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:BA85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:BA85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BC$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:BB85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BB$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:BB85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:BB85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BD$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:BC85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BC$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:BC85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:BC85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BE$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:BD85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BD$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:BD85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:BD85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BF$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:BE85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BE$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:BE85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:BE85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BG$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:BF85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BF$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:BF85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:BF85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BH$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:BG85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BG$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:BG85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:BG85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BI$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:BH85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BH$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:BH85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:BH85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BJ$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:BI85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BI$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:BI85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:BI85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BK$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:BJ85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BJ$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:BJ85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:BJ85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BL$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:BK85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BK$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:BK85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:BK85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BM$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:BL85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BL$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:BL85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:BL85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BN$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:BM85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BM$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:BM85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:BM85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BO$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:BN85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BN$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:BN85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:BN85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BP$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:BO85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BO$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:BO85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:BO85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BQ$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:BP85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BP$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:BP85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:BP85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BR$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:BQ85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BQ$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:BQ85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:BQ85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BS$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:BR85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BR$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:BR85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:BR85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BT$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:BS85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BS$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:BS85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:BS85))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BU$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G85:BT85)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BT$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G85:BT85))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G85:BT85))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E69)","v":"Depreciation of asset adjustments - TAB 2012-13"},null,null,null,null,{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>K$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:J86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>J$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:J86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:J86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>L$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:K86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>K$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:K86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:K86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>M$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:L86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>L$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:L86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:L86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>N$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:M86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>M$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:M86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:M86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>O$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:N86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>N$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:N86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:N86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>P$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:O86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>O$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:O86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:O86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>Q$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:P86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>P$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:P86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:P86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>R$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:Q86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>Q$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:Q86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:Q86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>S$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:R86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>R$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:R86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:R86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>T$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:S86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>S$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:S86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:S86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>U$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:T86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>T$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:T86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:T86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>V$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:U86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>U$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:U86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:U86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>W$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:V86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>V$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:V86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:V86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>X$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:W86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>W$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:W86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:W86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>Y$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:X86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>X$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:X86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:X86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>Z$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:Y86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>Y$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:Y86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:Y86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AA$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:Z86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>Z$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:Z86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:Z86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AB$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AA86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AA$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AA86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AA86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AC$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AB86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AB$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AB86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AB86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AD$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AC86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AC$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AC86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AC86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AE$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AD86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AD$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AD86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AD86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AF$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AE86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AE$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AE86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AE86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AG$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AF86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AF$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AF86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AF86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AH$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AG86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AG$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AG86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AG86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AI$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AH86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AH$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AH86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AH86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AJ$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AI86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AI$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AI86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AI86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AK$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AJ86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AJ$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AJ86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AJ86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AL$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AK86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AK$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AK86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AK86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AM$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AL86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AL$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AL86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AL86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AN$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AM86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AM$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AM86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AM86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AO$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AN86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AN$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AN86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AN86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AP$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AO86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AO$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AO86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AO86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AQ$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AP86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AP$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AP86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AP86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AR$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AQ86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AQ$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AQ86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AQ86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AS$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AR86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AR$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AR86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AR86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AT$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AS86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AS$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AS86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AS86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AU$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AT86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AT$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AT86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AT86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AV$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AU86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AU$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AU86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AU86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AW$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AV86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AV$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AV86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AV86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AX$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AW86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AW$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AW86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AW86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AY$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AX86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AX$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AX86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AX86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AZ$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AY86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AY$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AY86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AY86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BA$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:AZ86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AZ$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:AZ86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:AZ86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BB$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:BA86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BA$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:BA86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:BA86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BC$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:BB86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BB$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:BB86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:BB86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BD$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:BC86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BC$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:BC86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:BC86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BE$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:BD86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BD$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:BD86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:BD86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BF$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:BE86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BE$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:BE86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:BE86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BG$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:BF86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BF$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:BF86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:BF86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BH$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:BG86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BG$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:BG86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:BG86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BI$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:BH86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BH$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:BH86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:BH86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BJ$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:BI86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BI$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:BI86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:BI86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BK$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:BJ86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BJ$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:BJ86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:BJ86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BL$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:BK86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BK$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:BK86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:BK86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BM$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:BL86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BL$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:BL86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:BL86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BN$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:BM86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BM$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:BM86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:BM86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BO$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:BN86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BN$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:BN86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:BN86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BP$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:BO86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BO$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:BO86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:BO86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BQ$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:BP86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BP$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:BP86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:BP86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BR$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:BQ86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BQ$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:BQ86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:BQ86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BS$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:BR86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BR$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:BR86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:BR86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BT$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:BS86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BS$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:BS86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:BS86))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BU$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G86:BT86)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BT$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G86:BT86))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G86:BT86))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E70)","v":"Depreciation of asset adjustments - TAB 2013-14"},null,null,null,null,null,{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>L$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:K87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>K$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:K87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:K87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>M$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:L87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>L$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:L87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:L87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>N$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:M87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>M$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:M87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:M87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>O$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:N87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>N$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:N87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:N87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>P$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:O87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>O$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:O87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:O87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>Q$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:P87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>P$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:P87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:P87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>R$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:Q87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>Q$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:Q87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:Q87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>S$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:R87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>R$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:R87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:R87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>T$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:S87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>S$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:S87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:S87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>U$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:T87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>T$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:T87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:T87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>V$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:U87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>U$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:U87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:U87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>W$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:V87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>V$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:V87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:V87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>X$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:W87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>W$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:W87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:W87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>Y$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:X87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>X$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:X87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:X87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>Z$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:Y87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>Y$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:Y87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:Y87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AA$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:Z87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>Z$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:Z87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:Z87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AB$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AA87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AA$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AA87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AA87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AC$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AB87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AB$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AB87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AB87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AD$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AC87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AC$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AC87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AC87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AE$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AD87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AD$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AD87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AD87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AF$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AE87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AE$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AE87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AE87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AG$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AF87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AF$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AF87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AF87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AH$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AG87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AG$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AG87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AG87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AI$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AH87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AH$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AH87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AH87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AJ$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AI87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AI$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AI87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AI87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AK$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AJ87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AJ$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AJ87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AJ87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AL$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AK87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AK$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AK87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AK87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AM$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AL87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AL$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AL87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AL87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AN$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AM87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AM$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AM87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AM87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AO$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AN87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AN$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AN87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AN87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AP$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AO87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AO$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AO87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AO87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AQ$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AP87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AP$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AP87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AP87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AR$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AQ87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AQ$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AQ87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AQ87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AS$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AR87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AR$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AR87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AR87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AT$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AS87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AS$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AS87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AS87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AU$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AT87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AT$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AT87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AT87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AV$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AU87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AU$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AU87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AU87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AW$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AV87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AV$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AV87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AV87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AX$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AW87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AW$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AW87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AW87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AY$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AX87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AX$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AX87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AX87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AZ$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AY87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AY$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AY87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AY87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BA$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:AZ87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AZ$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:AZ87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:AZ87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BB$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:BA87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BA$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:BA87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:BA87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BC$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:BB87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BB$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:BB87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:BB87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BD$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:BC87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BC$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:BC87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:BC87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BE$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:BD87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BD$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:BD87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:BD87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BF$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:BE87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BE$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:BE87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:BE87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BG$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:BF87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BF$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:BF87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:BF87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BH$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:BG87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BG$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:BG87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:BG87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BI$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:BH87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BH$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:BH87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:BH87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BJ$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:BI87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BI$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:BI87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:BI87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BK$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:BJ87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BJ$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:BJ87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:BJ87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BL$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:BK87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BK$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:BK87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:BK87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BM$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:BL87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BL$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:BL87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:BL87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BN$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:BM87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BM$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:BM87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:BM87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BO$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:BN87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BN$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:BN87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:BN87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BP$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:BO87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BO$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:BO87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:BO87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BQ$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:BP87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BP$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:BP87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:BP87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BR$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:BQ87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BQ$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:BQ87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:BQ87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BS$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:BR87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BR$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:BR87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:BR87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BT$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:BS87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BS$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:BS87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:BS87))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BU$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G87:BT87)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BT$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G87:BT87))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G87:BT87))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E71)","v":"Depreciation of asset adjustments - TAB 2014-15"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>M$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:L88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>L$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:L88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:L88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>N$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:M88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>M$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:M88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:M88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>O$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:N88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>N$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:N88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:N88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>P$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:O88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>O$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:O88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:O88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>Q$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:P88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>P$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:P88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:P88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>R$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:Q88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>Q$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:Q88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:Q88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>S$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:R88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>R$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:R88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:R88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>T$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:S88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>S$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:S88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:S88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>U$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:T88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>T$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:T88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:T88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>V$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:U88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>U$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:U88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:U88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>W$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:V88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>V$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:V88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:V88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>X$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:W88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>W$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:W88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:W88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>Y$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:X88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>X$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:X88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:X88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>Z$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:Y88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>Y$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:Y88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:Y88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AA$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:Z88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>Z$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:Z88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:Z88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AB$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AA88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AA$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AA88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AA88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AC$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AB88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AB$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AB88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AB88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AD$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AC88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AC$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AC88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AC88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AE$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AD88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AD$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AD88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AD88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AF$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AE88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AE$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AE88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AE88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AG$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AF88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AF$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AF88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AF88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AH$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AG88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AG$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AG88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AG88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AI$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AH88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AH$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AH88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AH88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AJ$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AI88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AI$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AI88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AI88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AK$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AJ88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AJ$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AJ88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AJ88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AL$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AK88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AK$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AK88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AK88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AM$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AL88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AL$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AL88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AL88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AN$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AM88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AM$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AM88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AM88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AO$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AN88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AN$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AN88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AN88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AP$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AO88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AO$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AO88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AO88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AQ$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AP88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AP$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AP88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AP88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AR$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AQ88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AQ$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AQ88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AQ88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AS$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AR88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AR$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AR88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AR88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AT$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AS88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AS$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AS88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AS88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AU$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AT88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AT$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AT88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AT88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AV$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AU88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AU$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AU88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AU88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AW$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AV88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AV$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AV88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AV88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AX$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AW88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AW$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AW88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AW88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AY$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AX88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AX$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AX88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AX88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AZ$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AY88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AY$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AY88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AY88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BA$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:AZ88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AZ$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:AZ88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:AZ88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BB$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:BA88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BA$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:BA88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:BA88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BC$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:BB88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BB$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:BB88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:BB88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BD$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:BC88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BC$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:BC88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:BC88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BE$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:BD88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BD$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:BD88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:BD88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BF$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:BE88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BE$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:BE88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:BE88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BG$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:BF88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BF$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:BF88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:BF88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BH$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:BG88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BG$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:BG88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:BG88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BI$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:BH88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BH$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:BH88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:BH88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BJ$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:BI88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BI$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:BI88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:BI88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BK$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:BJ88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BJ$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:BJ88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:BJ88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BL$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:BK88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BK$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:BK88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:BK88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BM$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:BL88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BL$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:BL88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:BL88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BN$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:BM88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BM$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:BM88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:BM88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BO$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:BN88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BN$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:BN88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:BN88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BP$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:BO88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BO$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:BO88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:BO88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BQ$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:BP88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BP$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:BP88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:BP88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BR$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:BQ88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BQ$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:BQ88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:BQ88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BS$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:BR88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BR$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:BR88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:BR88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BT$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:BS88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BS$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:BS88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:BS88))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BU$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G88:BT88)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BT$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G88:BT88))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G88:BT88))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E72)","v":"Depreciation of asset adjustments - TAB 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>N$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:M89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>M$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:M89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:M89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>O$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:N89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>N$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:N89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:N89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>P$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:O89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>O$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:O89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:O89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>Q$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:P89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>P$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:P89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:P89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>R$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:Q89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>Q$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:Q89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:Q89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>S$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:R89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>R$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:R89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:R89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>T$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:S89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>S$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:S89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:S89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>U$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:T89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>T$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:T89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:T89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>V$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:U89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>U$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:U89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:U89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>W$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:V89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>V$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:V89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:V89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>X$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:W89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>W$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:W89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:W89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>Y$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:X89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>X$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:X89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:X89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>Z$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:Y89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>Y$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:Y89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:Y89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AA$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:Z89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>Z$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:Z89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:Z89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AB$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AA89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AA$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AA89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AA89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AC$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AB89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AB$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AB89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AB89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AD$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AC89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AC$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AC89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AC89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AE$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AD89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AD$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AD89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AD89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AF$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AE89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AE$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AE89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AE89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AG$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AF89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AF$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AF89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AF89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AH$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AG89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AG$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AG89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AG89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AI$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AH89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AH$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AH89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AH89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AJ$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AI89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AI$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AI89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AI89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AK$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AJ89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AJ$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AJ89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AJ89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AL$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AK89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AK$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AK89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AK89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AM$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AL89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AL$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AL89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AL89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AN$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AM89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AM$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AM89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AM89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AO$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AN89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AN$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AN89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AN89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AP$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AO89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AO$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AO89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AO89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AQ$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AP89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AP$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AP89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AP89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AR$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AQ89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AQ$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AQ89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AQ89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AS$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AR89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AR$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AR89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AR89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AT$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AS89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AS$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AS89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AS89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AU$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AT89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AT$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AT89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AT89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AV$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AU89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AU$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AU89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AU89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AW$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AV89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AV$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AV89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AV89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AX$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AW89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AW$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AW89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AW89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AY$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AX89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AX$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AX89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AX89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AZ$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AY89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AY$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AY89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AY89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BA$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:AZ89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AZ$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:AZ89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:AZ89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BB$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:BA89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BA$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:BA89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:BA89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BC$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:BB89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BB$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:BB89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:BB89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BD$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:BC89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BC$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:BC89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:BC89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BE$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:BD89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BD$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:BD89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:BD89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BF$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:BE89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BE$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:BE89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:BE89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BG$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:BF89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BF$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:BF89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:BF89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BH$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:BG89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BG$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:BG89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:BG89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BI$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:BH89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BH$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:BH89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:BH89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BJ$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:BI89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BI$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:BI89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:BI89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BK$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:BJ89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BJ$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:BJ89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:BJ89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BL$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:BK89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BK$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:BK89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:BK89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BM$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:BL89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BL$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:BL89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:BL89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BN$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:BM89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BM$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:BM89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:BM89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BO$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:BN89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BN$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:BN89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:BN89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BP$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:BO89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BO$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:BO89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:BO89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BQ$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:BP89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BP$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:BP89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:BP89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BR$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:BQ89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BQ$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:BQ89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:BQ89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BS$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:BR89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BR$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:BR89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:BR89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BT$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:BS89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BS$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:BS89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:BS89))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BU$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G89:BT89)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BT$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G89:BT89))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G89:BT89))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E73)","v":"Depreciation of asset adjustments - TAB 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>O$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:N90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>N$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:N90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:N90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>P$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:O90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>O$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:O90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:O90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>Q$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:P90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>P$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:P90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:P90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>R$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:Q90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>Q$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:Q90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:Q90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>S$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:R90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>R$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:R90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:R90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>T$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:S90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>S$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:S90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:S90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>U$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:T90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>T$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:T90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:T90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>V$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:U90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>U$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:U90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:U90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>W$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:V90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>V$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:V90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:V90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>X$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:W90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>W$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:W90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:W90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>Y$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:X90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>X$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:X90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:X90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>Z$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:Y90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>Y$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:Y90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:Y90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AA$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:Z90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>Z$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:Z90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:Z90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AB$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AA90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AA$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AA90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AA90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AC$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AB90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AB$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AB90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AB90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AD$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AC90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AC$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AC90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AC90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AE$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AD90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AD$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AD90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AD90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AF$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AE90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AE$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AE90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AE90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AG$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AF90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AF$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AF90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AF90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AH$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AG90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AG$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AG90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AG90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AI$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AH90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AH$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AH90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AH90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AJ$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AI90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AI$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AI90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AI90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AK$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AJ90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AJ$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AJ90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AJ90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AL$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AK90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AK$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AK90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AK90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AM$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AL90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AL$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AL90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AL90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AN$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AM90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AM$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AM90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AM90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AO$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AN90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AN$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AN90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AN90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AP$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AO90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AO$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AO90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AO90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AQ$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AP90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AP$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AP90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AP90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AR$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AQ90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AQ$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AQ90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AQ90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AS$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AR90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AR$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AR90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AR90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AT$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AS90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AS$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AS90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AS90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AU$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AT90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AT$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AT90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AT90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AV$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AU90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AU$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AU90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AU90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AW$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AV90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AV$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AV90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AV90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AX$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AW90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AW$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AW90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AW90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AY$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AX90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AX$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AX90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AX90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AZ$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AY90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AY$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AY90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AY90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BA$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:AZ90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AZ$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:AZ90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:AZ90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BB$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:BA90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BA$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:BA90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:BA90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BC$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:BB90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BB$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:BB90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:BB90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BD$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:BC90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BC$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:BC90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:BC90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BE$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:BD90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BD$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:BD90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:BD90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BF$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:BE90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BE$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:BE90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:BE90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BG$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:BF90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BF$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:BF90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:BF90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BH$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:BG90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BG$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:BG90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:BG90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BI$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:BH90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BH$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:BH90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:BH90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BJ$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:BI90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BI$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:BI90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:BI90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BK$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:BJ90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BJ$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:BJ90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:BJ90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BL$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:BK90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BK$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:BK90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:BK90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BM$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:BL90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BL$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:BL90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:BL90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BN$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:BM90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BM$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:BM90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:BM90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BO$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:BN90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BN$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:BN90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:BN90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BP$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:BO90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BO$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:BO90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:BO90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BQ$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:BP90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BP$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:BP90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:BP90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BR$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:BQ90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BQ$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:BQ90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:BQ90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BS$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:BR90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BR$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:BR90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:BR90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BT$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:BS90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BS$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:BS90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:BS90))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BU$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G90:BT90)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BT$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G90:BT90))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G90:BT90))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E74)","v":"Depreciation of asset adjustments - TAB 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>P$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:O91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>O$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:O91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:O91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>Q$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:P91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>P$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:P91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:P91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>R$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:Q91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>Q$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:Q91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:Q91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>S$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:R91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>R$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:R91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:R91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>T$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:S91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>S$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:S91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:S91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>U$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:T91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>T$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:T91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:T91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>V$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:U91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>U$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:U91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:U91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>W$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:V91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>V$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:V91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:V91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>X$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:W91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>W$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:W91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:W91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>Y$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:X91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>X$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:X91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:X91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>Z$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:Y91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>Y$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:Y91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:Y91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AA$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:Z91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>Z$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:Z91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:Z91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AB$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AA91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AA$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AA91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AA91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AC$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AB91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AB$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AB91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AB91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AD$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AC91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AC$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AC91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AC91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AE$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AD91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AD$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AD91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AD91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AF$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AE91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AE$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AE91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AE91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AG$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AF91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AF$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AF91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AF91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AH$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AG91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AG$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AG91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AG91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AI$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AH91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AH$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AH91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AH91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AJ$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AI91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AI$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AI91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AI91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AK$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AJ91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AJ$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AJ91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AJ91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AL$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AK91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AK$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AK91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AK91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AM$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AL91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AL$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AL91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AL91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AN$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AM91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AM$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AM91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AM91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AO$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AN91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AN$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AN91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AN91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AP$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AO91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AO$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AO91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AO91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AQ$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AP91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AP$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AP91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AP91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AR$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AQ91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AQ$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AQ91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AQ91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AS$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AR91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AR$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AR91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AR91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AT$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AS91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AS$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AS91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AS91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AU$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AT91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AT$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AT91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AT91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AV$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AU91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AU$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AU91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AU91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AW$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AV91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AV$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AV91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AV91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AX$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AW91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AW$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AW91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AW91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AY$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AX91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AX$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AX91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AX91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AZ$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AY91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AY$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AY91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AY91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BA$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:AZ91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AZ$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:AZ91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:AZ91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BB$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:BA91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BA$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:BA91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:BA91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BC$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:BB91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BB$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:BB91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:BB91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BD$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:BC91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BC$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:BC91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:BC91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BE$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:BD91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BD$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:BD91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:BD91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BF$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:BE91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BE$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:BE91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:BE91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BG$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:BF91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BF$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:BF91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:BF91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BH$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:BG91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BG$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:BG91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:BG91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BI$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:BH91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BH$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:BH91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:BH91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BJ$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:BI91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BI$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:BI91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:BI91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BK$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:BJ91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BJ$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:BJ91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:BJ91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BL$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:BK91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BK$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:BK91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:BK91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BM$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:BL91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BL$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:BL91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:BL91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BN$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:BM91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BM$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:BM91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:BM91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BO$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:BN91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BN$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:BN91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:BN91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BP$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:BO91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BO$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:BO91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:BO91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BQ$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:BP91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BP$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:BP91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:BP91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BR$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:BQ91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BQ$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:BQ91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:BQ91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BS$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:BR91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BR$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:BR91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:BR91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BT$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:BS91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BS$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:BS91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:BS91))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BU$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G91:BT91)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BT$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G91:BT91))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G91:BT91))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E75)","v":"Depreciation of asset adjustments - TAB 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>Q$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:P92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>P$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:P92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:P92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>R$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:Q92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>Q$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:Q92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:Q92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>S$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:R92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>R$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:R92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:R92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>T$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:S92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>S$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:S92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:S92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>U$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:T92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>T$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:T92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:T92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>V$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:U92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>U$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:U92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:U92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>W$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:V92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>V$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:V92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:V92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>X$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:W92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>W$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:W92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:W92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>Y$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:X92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>X$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:X92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:X92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>Z$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:Y92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>Y$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:Y92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:Y92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AA$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:Z92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>Z$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:Z92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:Z92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AB$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AA92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AA$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AA92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AA92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AC$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AB92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AB$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AB92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AB92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AD$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AC92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AC$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AC92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AC92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AE$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AD92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AD$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AD92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AD92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AF$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AE92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AE$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AE92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AE92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AG$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AF92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AF$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AF92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AF92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AH$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AG92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AG$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AG92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AG92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AI$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AH92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AH$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AH92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AH92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AJ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AI92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AI$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AI92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AI92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AK$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AJ92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AJ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AJ92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AJ92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AL$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AK92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AK$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AK92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AK92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AM$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AL92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AL$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AL92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AL92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AN$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AM92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AM$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AM92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AM92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AO$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AN92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AN$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AN92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AN92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AP$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AO92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AO$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AO92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AO92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AQ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AP92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AP$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AP92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AP92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AR$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AQ92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AQ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AQ92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AQ92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AS$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AR92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AR$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AR92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AR92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AT$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AS92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AS$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AS92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AS92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AU$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AT92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AT$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AT92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AT92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AV$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AU92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AU$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AU92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AU92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AW$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AV92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AV$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AV92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AV92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AX$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AW92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AW$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AW92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AW92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AY$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AX92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AX$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AX92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AX92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AZ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AY92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AY$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AY92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AY92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BA$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:AZ92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AZ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:AZ92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:AZ92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BB$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:BA92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BA$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:BA92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:BA92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BC$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:BB92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BB$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:BB92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:BB92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BD$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:BC92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BC$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:BC92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:BC92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BE$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:BD92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BD$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:BD92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:BD92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BF$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:BE92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BE$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:BE92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:BE92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BG$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:BF92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BF$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:BF92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:BF92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BH$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:BG92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BG$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:BG92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:BG92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BI$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:BH92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BH$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:BH92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:BH92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BJ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:BI92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BI$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:BI92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:BI92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BK$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:BJ92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BJ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:BJ92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:BJ92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BL$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:BK92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BK$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:BK92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:BK92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BM$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:BL92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BL$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:BL92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:BL92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BN$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:BM92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BM$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:BM92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:BM92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BO$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:BN92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BN$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:BN92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:BN92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BP$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:BO92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BO$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:BO92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:BO92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BQ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:BP92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BP$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:BP92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:BP92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BR$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:BQ92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BQ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:BQ92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:BQ92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BS$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:BR92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BR$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:BR92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:BR92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BT$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:BS92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BS$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:BS92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:BS92))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BU$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G92:BT92)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BT$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G92:BT92))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G92:BT92))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E76)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>R$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:Q93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>Q$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:Q93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:Q93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>S$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:R93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>R$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:R93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:R93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>T$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:S93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>S$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:S93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:S93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>U$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:T93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>T$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:T93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:T93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>V$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:U93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>U$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:U93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:U93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>W$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:V93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>V$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:V93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:V93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>X$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:W93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>W$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:W93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:W93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>Y$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:X93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>X$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:X93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:X93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>Z$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:Y93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>Y$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:Y93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:Y93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AA$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:Z93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>Z$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:Z93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:Z93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AB$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AA93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AA$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AA93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AA93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AC$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AB93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AB$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AB93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AB93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AD$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AC93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AC$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AC93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AC93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AE$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AD93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AD$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AD93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AD93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AF$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AE93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AE$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AE93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AE93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AG$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AF93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AF$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AF93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AF93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AH$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AG93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AG$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AG93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AG93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AI$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AH93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AH$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AH93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AH93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AJ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AI93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AI$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AI93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AI93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AK$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AJ93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AJ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AJ93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AJ93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AL$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AK93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AK$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AK93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AK93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AM$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AL93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AL$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AL93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AL93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AN$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AM93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AM$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AM93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AM93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AO$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AN93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AN$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AN93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AN93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AP$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AO93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AO$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AO93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AO93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AQ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AP93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AP$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AP93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AP93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AR$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AQ93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AQ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AQ93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AQ93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AS$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AR93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AR$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AR93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AR93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AT$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AS93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AS$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AS93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AS93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AU$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AT93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AT$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AT93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AT93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AV$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AU93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AU$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AU93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AU93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AW$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AV93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AV$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AV93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AV93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AX$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AW93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AW$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AW93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AW93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AY$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AX93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AX$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AX93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AX93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AZ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AY93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AY$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AY93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AY93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BA$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:AZ93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AZ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:AZ93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:AZ93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BB$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:BA93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BA$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:BA93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:BA93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BC$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:BB93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BB$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:BB93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:BB93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BD$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:BC93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BC$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:BC93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:BC93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BE$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:BD93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BD$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:BD93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:BD93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BF$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:BE93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BE$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:BE93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:BE93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BG$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:BF93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BF$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:BF93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:BF93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BH$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:BG93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BG$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:BG93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:BG93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BI$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:BH93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BH$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:BH93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:BH93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BJ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:BI93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BI$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:BI93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:BI93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BK$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:BJ93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BJ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:BJ93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:BJ93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BL$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:BK93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BK$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:BK93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:BK93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BM$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:BL93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BL$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:BL93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:BL93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BN$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:BM93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BM$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:BM93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:BM93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BO$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:BN93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BN$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:BN93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:BN93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BP$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:BO93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BO$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:BO93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:BO93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BQ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:BP93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BP$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:BP93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:BP93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BR$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:BQ93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BQ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:BQ93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:BQ93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BS$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:BR93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BR$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:BR93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:BR93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BT$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:BS93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BS$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:BS93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:BS93))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BU$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G93:BT93)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BT$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G93:BT93))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G93:BT93))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E77)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>S$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:R94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>R$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:R94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:R94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>T$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:S94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>S$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:S94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:S94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>U$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:T94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>T$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:T94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:T94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>V$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:U94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>U$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:U94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:U94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>W$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:V94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>V$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:V94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:V94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>X$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:W94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>W$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:W94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:W94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>Y$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:X94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>X$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:X94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:X94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>Z$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:Y94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>Y$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:Y94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:Y94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AA$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:Z94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>Z$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:Z94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:Z94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AB$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AA94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AA$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AA94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AA94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AC$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AB94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AB$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AB94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AB94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AD$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AC94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AC$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AC94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AC94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AE$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AD94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AD$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AD94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AD94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AF$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AE94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AE$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AE94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AE94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AG$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AF94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AF$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AF94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AF94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AH$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AG94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AG$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AG94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AG94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AI$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AH94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AH$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AH94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AH94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AJ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AI94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AI$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AI94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AI94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AK$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AJ94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AJ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AJ94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AJ94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AL$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AK94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AK$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AK94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AK94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AM$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AL94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AL$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AL94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AL94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AN$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AM94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AM$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AM94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AM94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AO$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AN94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AN$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AN94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AN94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AP$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AO94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AO$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AO94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AO94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AQ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AP94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AP$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AP94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AP94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AR$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AQ94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AQ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AQ94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AQ94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AS$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AR94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AR$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AR94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AR94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AT$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AS94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AS$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AS94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AS94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AU$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AT94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AT$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AT94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AT94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AV$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AU94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AU$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AU94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AU94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AW$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AV94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AV$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AV94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AV94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AX$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AW94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AW$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AW94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AW94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AY$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AX94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AX$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AX94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AX94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AZ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AY94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AY$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AY94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AY94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BA$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:AZ94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AZ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:AZ94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:AZ94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BB$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:BA94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BA$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:BA94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:BA94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BC$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:BB94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BB$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:BB94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:BB94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BD$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:BC94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BC$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:BC94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:BC94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BE$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:BD94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BD$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:BD94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:BD94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BF$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:BE94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BE$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:BE94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:BE94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BG$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:BF94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BF$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:BF94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:BF94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BH$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:BG94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BG$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:BG94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:BG94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BI$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:BH94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BH$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:BH94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:BH94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BJ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:BI94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BI$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:BI94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:BI94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BK$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:BJ94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BJ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:BJ94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:BJ94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BL$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:BK94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BK$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:BK94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:BK94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BM$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:BL94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BL$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:BL94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:BL94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BN$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:BM94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BM$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:BM94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:BM94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BO$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:BN94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BN$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:BN94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:BN94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BP$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:BO94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BO$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:BO94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:BO94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BQ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:BP94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BP$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:BP94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:BP94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BR$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:BQ94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BQ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:BQ94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:BQ94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BS$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:BR94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BR$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:BR94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:BR94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BT$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:BS94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BS$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:BS94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:BS94))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BU$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G94:BT94)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BT$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G94:BT94))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G94:BT94))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E78)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>T$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:S95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>S$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:S95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:S95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>U$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:T95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>T$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:T95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:T95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>V$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:U95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>U$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:U95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:U95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>W$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:V95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>V$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:V95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:V95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>X$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:W95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>W$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:W95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:W95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>Y$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:X95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>X$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:X95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:X95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>Z$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:Y95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>Y$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:Y95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:Y95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AA$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:Z95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>Z$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:Z95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:Z95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AB$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AA95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AA$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AA95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AA95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AC$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AB95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AB$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AB95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AB95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AD$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AC95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AC$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AC95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AC95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AE$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AD95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AD$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AD95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AD95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AF$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AE95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AE$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AE95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AE95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AG$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AF95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AF$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AF95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AF95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AH$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AG95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AG$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AG95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AG95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AI$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AH95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AH$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AH95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AH95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AJ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AI95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AI$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AI95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AI95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AK$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AJ95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AJ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AJ95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AJ95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AL$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AK95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AK$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AK95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AK95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AM$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AL95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AL$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AL95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AL95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AN$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AM95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AM$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AM95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AM95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AO$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AN95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AN$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AN95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AN95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AP$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AO95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AO$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AO95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AO95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AQ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AP95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AP$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AP95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AP95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AR$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AQ95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AQ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AQ95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AQ95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AS$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AR95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AR$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AR95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AR95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AT$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AS95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AS$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AS95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AS95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AU$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AT95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AT$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AT95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AT95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AV$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AU95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AU$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AU95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AU95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AW$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AV95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AV$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AV95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AV95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AX$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AW95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AW$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AW95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AW95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AY$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AX95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AX$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AX95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AX95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AZ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AY95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AY$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AY95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AY95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BA$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:AZ95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AZ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:AZ95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:AZ95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BB$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:BA95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BA$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:BA95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:BA95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BC$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:BB95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BB$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:BB95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:BB95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BD$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:BC95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BC$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:BC95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:BC95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BE$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:BD95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BD$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:BD95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:BD95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BF$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:BE95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BE$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:BE95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:BE95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BG$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:BF95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BF$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:BF95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:BF95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BH$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:BG95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BG$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:BG95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:BG95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BI$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:BH95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BH$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:BH95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:BH95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BJ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:BI95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BI$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:BI95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:BI95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BK$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:BJ95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BJ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:BJ95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:BJ95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BL$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:BK95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BK$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:BK95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:BK95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BM$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:BL95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BL$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:BL95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:BL95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BN$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:BM95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BM$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:BM95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:BM95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BO$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:BN95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BN$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:BN95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:BN95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BP$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:BO95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BO$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:BO95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:BO95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BQ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:BP95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BP$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:BP95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:BP95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BR$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:BQ95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BQ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:BQ95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:BQ95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BS$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:BR95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BR$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:BR95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:BR95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BT$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:BS95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BS$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:BS95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:BS95))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BU$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G95:BT95)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BT$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G95:BT95))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G95:BT95))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E79)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>U$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:T96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>T$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:T96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:T96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>V$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:U96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>U$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:U96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:U96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>W$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:V96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>V$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:V96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:V96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>X$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:W96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>W$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:W96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:W96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>Y$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:X96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>X$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:X96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:X96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>Z$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:Y96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>Y$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:Y96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:Y96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AA$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:Z96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>Z$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:Z96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:Z96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AB$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AA96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AA$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AA96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AA96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AC$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AB96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AB$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AB96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AB96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AD$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AC96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AC$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AC96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AC96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AE$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AD96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AD$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AD96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AD96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AF$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AE96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AE$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AE96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AE96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AG$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AF96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AF$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AF96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AF96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AH$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AG96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AG$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AG96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AG96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AI$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AH96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AH$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AH96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AH96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AJ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AI96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AI$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AI96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AI96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AK$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AJ96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AJ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AJ96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AJ96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AL$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AK96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AK$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AK96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AK96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AM$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AL96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AL$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AL96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AL96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AN$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AM96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AM$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AM96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AM96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AO$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AN96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AN$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AN96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AN96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AP$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AO96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AO$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AO96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AO96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AQ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AP96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AP$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AP96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AP96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AR$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AQ96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AQ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AQ96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AQ96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AS$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AR96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AR$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AR96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AR96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AT$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AS96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AS$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AS96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AS96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AU$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AT96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AT$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AT96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AT96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AV$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AU96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AU$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AU96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AU96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AW$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AV96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AV$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AV96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AV96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AX$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AW96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AW$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AW96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AW96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AY$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AX96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AX$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AX96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AX96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AZ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AY96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AY$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AY96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AY96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BA$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:AZ96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AZ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:AZ96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:AZ96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BB$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:BA96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BA$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:BA96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:BA96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BC$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:BB96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BB$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:BB96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:BB96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BD$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:BC96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BC$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:BC96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:BC96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BE$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:BD96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BD$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:BD96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:BD96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BF$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:BE96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BE$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:BE96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:BE96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BG$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:BF96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BF$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:BF96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:BF96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BH$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:BG96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BG$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:BG96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:BG96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BI$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:BH96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BH$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:BH96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:BH96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BJ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:BI96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BI$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:BI96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:BI96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BK$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:BJ96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BJ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:BJ96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:BJ96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BL$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:BK96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BK$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:BK96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:BK96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BM$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:BL96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BL$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:BL96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:BL96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BN$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:BM96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BM$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:BM96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:BM96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BO$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:BN96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BN$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:BN96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:BN96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BP$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:BO96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BO$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:BO96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:BO96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BQ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:BP96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BP$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:BP96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:BP96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BR$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:BQ96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BQ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:BQ96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:BQ96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BS$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:BR96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BR$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:BR96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:BR96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BT$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:BS96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BS$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:BS96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:BS96))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BU$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G96:BT96)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BT$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G96:BT96))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G96:BT96))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E80)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>V$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:U97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>U$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:U97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:U97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>W$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:V97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>V$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:V97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:V97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>X$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:W97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>W$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:W97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:W97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>Y$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:X97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>X$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:X97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:X97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>Z$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:Y97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>Y$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:Y97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:Y97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AA$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:Z97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>Z$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:Z97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:Z97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AB$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AA97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AA$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AA97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AA97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AC$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AB97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AB$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AB97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AB97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AD$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AC97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AC$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AC97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AC97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AE$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AD97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AD$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AD97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AD97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AF$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AE97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AE$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AE97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AE97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AG$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AF97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AF$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AF97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AF97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AH$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AG97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AG$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AG97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AG97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AI$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AH97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AH$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AH97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AH97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AJ$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AI97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AI$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AI97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AI97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AK$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AJ97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AJ$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AJ97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AJ97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AL$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AK97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AK$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AK97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AK97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AM$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AL97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AL$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AL97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AL97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AN$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AM97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AM$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AM97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AM97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AO$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AN97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AN$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AN97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AN97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AP$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AO97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AO$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AO97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AO97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AQ$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AP97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AP$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AP97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AP97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AR$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AQ97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AQ$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AQ97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AQ97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AS$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AR97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AR$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AR97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AR97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AT$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AS97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AS$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AS97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AS97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AU$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AT97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AT$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AT97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AT97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AV$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AU97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AU$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AU97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AU97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AW$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AV97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AV$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AV97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AV97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AX$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AW97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AW$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AW97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AW97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AY$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AX97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AX$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AX97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AX97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>AZ$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AY97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AY$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AY97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AY97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BA$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:AZ97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>AZ$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:AZ97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:AZ97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BB$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:BA97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BA$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:BA97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:BA97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BC$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:BB97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BB$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:BB97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:BB97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BD$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:BC97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BC$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:BC97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:BC97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BE$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:BD97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BD$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:BD97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:BD97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BF$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:BE97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BE$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:BE97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:BE97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BG$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:BF97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BF$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:BF97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:BF97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BH$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:BG97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BG$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:BG97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:BG97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BI$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:BH97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BH$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:BH97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:BH97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BJ$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:BI97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BI$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:BI97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:BI97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BK$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:BJ97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BJ$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:BJ97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:BJ97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BL$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:BK97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BK$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:BK97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:BK97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BM$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:BL97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BL$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:BL97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:BL97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BN$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:BM97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BM$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:BM97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:BM97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BO$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:BN97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BN$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:BN97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:BN97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BP$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:BO97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BO$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:BO97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:BO97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BQ$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:BP97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BP$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:BP97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:BP97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BR$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:BQ97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BQ$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:BQ97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:BQ97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BS$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:BR97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BR$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:BR97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:BR97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BT$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:BS97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BS$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:BS97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:BS97))))","v":0},{"$f":"IF(OFFSET($G73, -$E79, $E80)=\"n/a\", 0, IF(OFFSET($G76, -$E79, $E80)=\"SL\",\nIF(OFFSET($G73, -$E79, $E80)+$E80>BU$5, IFERROR((OFFSET($G72, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))), 0), OFFSET($G72, -$E79, $E80)-SUM($G97:BT97)),\nIF(OFFSET($G74, -$E79, $E80)+$E80>BT$5, IFERROR(((OFFSET($G72, -$E79, $E80)-SUM($G97:BT97))*OFFSET($G75, -$E79, $E80)/(OFFSET($G73, -$E79, $E80))),0), OFFSET($G72, -$E79, $E80)-SUM($G97:BT97))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E81)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>W$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:V98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>V$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:V98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:V98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>X$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:W98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>W$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:W98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:W98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>Y$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:X98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>X$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:X98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:X98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>Z$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:Y98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>Y$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:Y98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:Y98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AA$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:Z98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>Z$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:Z98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:Z98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AB$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AA98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AA$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AA98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AA98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AC$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AB98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AB$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AB98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AB98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AD$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AC98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AC$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AC98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AC98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AE$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AD98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AD$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AD98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AD98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AF$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AE98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AE$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AE98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AE98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AG$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AF98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AF$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AF98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AF98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AH$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AG98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AG$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AG98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AG98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AI$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AH98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AH$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AH98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AH98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AJ$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AI98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AI$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AI98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AI98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AK$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AJ98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AJ$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AJ98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AJ98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AL$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AK98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AK$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AK98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AK98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AM$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AL98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AL$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AL98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AL98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AN$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AM98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AM$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AM98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AM98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AO$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AN98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AN$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AN98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AN98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AP$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AO98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AO$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AO98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AO98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AQ$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AP98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AP$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AP98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AP98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AR$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AQ98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AQ$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AQ98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AQ98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AS$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AR98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AR$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AR98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AR98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AT$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AS98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AS$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AS98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AS98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AU$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AT98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AT$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AT98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AT98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AV$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AU98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AU$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AU98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AU98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AW$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AV98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AV$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AV98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AV98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AX$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AW98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AW$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AW98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AW98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AY$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AX98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AX$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AX98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AX98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>AZ$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AY98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AY$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AY98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AY98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BA$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:AZ98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>AZ$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:AZ98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:AZ98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BB$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:BA98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BA$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:BA98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:BA98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BC$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:BB98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BB$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:BB98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:BB98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BD$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:BC98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BC$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:BC98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:BC98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BE$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:BD98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BD$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:BD98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:BD98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BF$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:BE98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BE$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:BE98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:BE98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BG$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:BF98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BF$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:BF98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:BF98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BH$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:BG98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BG$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:BG98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:BG98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BI$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:BH98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BH$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:BH98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:BH98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BJ$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:BI98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BI$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:BI98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:BI98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BK$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:BJ98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BJ$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:BJ98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:BJ98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BL$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:BK98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BK$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:BK98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:BK98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BM$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:BL98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BL$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:BL98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:BL98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BN$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:BM98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BM$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:BM98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:BM98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BO$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:BN98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BN$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:BN98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:BN98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BP$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:BO98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BO$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:BO98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:BO98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BQ$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:BP98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BP$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:BP98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:BP98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BR$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:BQ98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BQ$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:BQ98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:BQ98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BS$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:BR98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BR$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:BR98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:BR98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BT$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:BS98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BS$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:BS98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:BS98))))","v":0},{"$f":"IF(OFFSET($G74, -$E80, $E81)=\"n/a\", 0, IF(OFFSET($G77, -$E80, $E81)=\"SL\",\nIF(OFFSET($G74, -$E80, $E81)+$E81>BU$5, IFERROR((OFFSET($G73, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))), 0), OFFSET($G73, -$E80, $E81)-SUM($G98:BT98)),\nIF(OFFSET($G75, -$E80, $E81)+$E81>BT$5, IFERROR(((OFFSET($G73, -$E80, $E81)-SUM($G98:BT98))*OFFSET($G76, -$E80, $E81)/(OFFSET($G74, -$E80, $E81))),0), OFFSET($G73, -$E80, $E81)-SUM($G98:BT98))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F54&\" - tax depreciation\"","v":"Public Lighting Post 1999 Capex - tax depreciation"},null,{"$f":"SUM(H66:H99)+H58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN66:AN99)+AN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT66:BT99)+BT58","v":0},{"$f":"SUM(BU66:BU99)+BU58","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E103","v":"Asset class 3"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E103, 'TAB input'!$D$18:$D$67, 0))","v":"IT Projects"}]
[null,null,null,null,{"$f":"E55+1","v":3},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E103)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E103)-INDEX('TAB input'!H$72:H$121, $E103)-INDEX('TAB input'!H$126:H$175, $E103)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E103)-INDEX('TAB input'!I$72:I$121, $E103)-INDEX('TAB input'!I$126:I$175, $E103)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E103)-INDEX('TAB input'!J$72:J$121, $E103)-INDEX('TAB input'!J$126:J$175, $E103)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E103)-INDEX('TAB input'!K$72:K$121, $E103)-INDEX('TAB input'!K$126:K$175, $E103)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E103)-INDEX('TAB input'!L$72:L$121, $E103)-INDEX('TAB input'!L$126:L$175, $E103)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E103)-INDEX('TAB input'!M$72:M$121, $E103)-INDEX('TAB input'!M$126:M$175, $E103)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E103)-INDEX('TAB input'!N$72:N$121, $E103)-INDEX('TAB input'!N$126:N$175, $E103)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E103)-INDEX('TAB input'!O$72:O$121, $E103)-INDEX('TAB input'!O$126:O$175, $E103)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E103)-INDEX('TAB input'!P$72:P$121, $E103)-INDEX('TAB input'!P$126:P$175, $E103)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E103)-INDEX('TAB input'!Q$72:Q$121, $E103)-INDEX('TAB input'!Q$126:Q$175, $E103)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E103)-INDEX('TAB input'!R$72:R$121, $E103)-INDEX('TAB input'!R$126:R$175, $E103)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E103)-INDEX('TAB input'!S$72:S$121, $E103)-INDEX('TAB input'!S$126:S$175, $E103)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E103)-INDEX('TAB input'!T$72:T$121, $E103)-INDEX('TAB input'!T$126:T$175, $E103)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E103)-INDEX('TAB input'!U$72:U$121, $E103)-INDEX('TAB input'!U$126:U$175, $E103)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E103)-INDEX('TAB input'!V$72:V$121, $E103)-INDEX('TAB input'!V$126:V$175, $E103)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E103)-INDEX('TAB input'!W$72:W$121, $E103)-INDEX('TAB input'!W$126:W$175, $E103)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E103)-INDEX('TAB input'!X$72:X$121, $E103)-INDEX('TAB input'!X$126:X$175, $E103)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E103)-INDEX('TAB input'!Y$72:Y$121, $E103)-INDEX('TAB input'!Y$126:Y$175, $E103)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E103)-INDEX('TAB input'!Z$72:Z$121, $E103)-INDEX('TAB input'!Z$126:Z$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E103)-INDEX('TAB input'!AA$72:AA$121, $E103)-INDEX('TAB input'!AA$126:AA$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E103)-INDEX('TAB input'!AB$72:AB$121, $E103)-INDEX('TAB input'!AB$126:AB$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E103)-INDEX('TAB input'!AC$72:AC$121, $E103)-INDEX('TAB input'!AC$126:AC$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E103)-INDEX('TAB input'!AD$72:AD$121, $E103)-INDEX('TAB input'!AD$126:AD$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E103)-INDEX('TAB input'!AE$72:AE$121, $E103)-INDEX('TAB input'!AE$126:AE$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E103)-INDEX('TAB input'!AF$72:AF$121, $E103)-INDEX('TAB input'!AF$126:AF$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E103)-INDEX('TAB input'!AG$72:AG$121, $E103)-INDEX('TAB input'!AG$126:AG$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E103)-INDEX('TAB input'!AH$72:AH$121, $E103)-INDEX('TAB input'!AH$126:AH$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E103)-INDEX('TAB input'!AI$72:AI$121, $E103)-INDEX('TAB input'!AI$126:AI$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E103)-INDEX('TAB input'!AJ$72:AJ$121, $E103)-INDEX('TAB input'!AJ$126:AJ$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E103)-INDEX('TAB input'!AK$72:AK$121, $E103)-INDEX('TAB input'!AK$126:AK$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E103)-INDEX('TAB input'!AL$72:AL$121, $E103)-INDEX('TAB input'!AL$126:AL$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E103)-INDEX('TAB input'!AM$72:AM$121, $E103)-INDEX('TAB input'!AM$126:AM$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E103)-INDEX('TAB input'!AN$72:AN$121, $E103)-INDEX('TAB input'!AN$126:AN$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E103)-INDEX('TAB input'!AO$72:AO$121, $E103)-INDEX('TAB input'!AO$126:AO$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E103)-INDEX('TAB input'!AP$72:AP$121, $E103)-INDEX('TAB input'!AP$126:AP$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E103)-INDEX('TAB input'!AQ$72:AQ$121, $E103)-INDEX('TAB input'!AQ$126:AQ$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E103)-INDEX('TAB input'!AR$72:AR$121, $E103)-INDEX('TAB input'!AR$126:AR$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E103)-INDEX('TAB input'!AS$72:AS$121, $E103)-INDEX('TAB input'!AS$126:AS$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E103)-INDEX('TAB input'!AT$72:AT$121, $E103)-INDEX('TAB input'!AT$126:AT$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E103)-INDEX('TAB input'!AU$72:AU$121, $E103)-INDEX('TAB input'!AU$126:AU$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E103)-INDEX('TAB input'!AV$72:AV$121, $E103)-INDEX('TAB input'!AV$126:AV$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E103)-INDEX('TAB input'!AW$72:AW$121, $E103)-INDEX('TAB input'!AW$126:AW$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E103)-INDEX('TAB input'!AX$72:AX$121, $E103)-INDEX('TAB input'!AX$126:AX$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E103)-INDEX('TAB input'!AY$72:AY$121, $E103)-INDEX('TAB input'!AY$126:AY$175, $E103)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E103)-INDEX('TAB input'!AZ$72:AZ$121, $E103)-INDEX('TAB input'!AZ$126:AZ$175, $E103)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E103)-INDEX('TAB input'!BA$72:BA$121, $E103)-INDEX('TAB input'!BA$126:BA$175, $E103)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E103)-INDEX('TAB input'!BB$72:BB$121, $E103)-INDEX('TAB input'!BB$126:BB$175, $E103)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E103)-INDEX('TAB input'!BC$72:BC$121, $E103)-INDEX('TAB input'!BC$126:BC$175, $E103)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E103)-INDEX('TAB input'!BD$72:BD$121, $E103)-INDEX('TAB input'!BD$126:BD$175, $E103)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E103)-INDEX('TAB input'!BE$72:BE$121, $E103)-INDEX('TAB input'!BE$126:BE$175, $E103)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E103)-INDEX('TAB input'!BF$72:BF$121, $E103)-INDEX('TAB input'!BF$126:BF$175, $E103)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E103)-INDEX('TAB input'!BG$72:BG$121, $E103)-INDEX('TAB input'!BG$126:BG$175, $E103)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E103)-INDEX('TAB input'!BH$72:BH$121, $E103)-INDEX('TAB input'!BH$126:BH$175, $E103)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E103)-INDEX('TAB input'!BI$72:BI$121, $E103)-INDEX('TAB input'!BI$126:BI$175, $E103)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E103)-INDEX('TAB input'!BJ$72:BJ$121, $E103)-INDEX('TAB input'!BJ$126:BJ$175, $E103)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E103)-INDEX('TAB input'!BK$72:BK$121, $E103)-INDEX('TAB input'!BK$126:BK$175, $E103)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E103)-INDEX('TAB input'!BL$72:BL$121, $E103)-INDEX('TAB input'!BL$126:BL$175, $E103)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E103)-INDEX('TAB input'!BM$72:BM$121, $E103)-INDEX('TAB input'!BM$126:BM$175, $E103)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E103)-INDEX('TAB input'!BN$72:BN$121, $E103)-INDEX('TAB input'!BN$126:BN$175, $E103)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E103)-INDEX('TAB input'!BO$72:BO$121, $E103)-INDEX('TAB input'!BO$126:BO$175, $E103)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E103)-INDEX('TAB input'!BP$72:BP$121, $E103)-INDEX('TAB input'!BP$126:BP$175, $E103)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E103)-INDEX('TAB input'!BQ$72:BQ$121, $E103)-INDEX('TAB input'!BQ$126:BQ$175, $E103)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E103)-INDEX('TAB input'!BR$72:BR$121, $E103)-INDEX('TAB input'!BR$126:BR$175, $E103)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E103)-INDEX('TAB input'!BS$72:BS$121, $E103)-INDEX('TAB input'!BS$126:BS$175, $E103)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E103)-INDEX('TAB input'!BT$72:BT$121, $E103)-INDEX('TAB input'!BT$126:BT$175, $E103)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E103)-INDEX('TAB input'!BU$72:BU$121, $E103)-INDEX('TAB input'!BU$126:BU$175, $E103)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E103)=\"\", IF($G103=0, 0, F104), INDEX('TAB input'!$G$180:$G$229, $E103))","v":0},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E103)=\"\", G104, INDEX('TAB input'!H$180:H$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E103)=\"\", H104, INDEX('TAB input'!I$180:I$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E103)=\"\", I104, INDEX('TAB input'!J$180:J$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E103)=\"\", J104, INDEX('TAB input'!K$180:K$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E103)=\"\", K104, INDEX('TAB input'!L$180:L$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E103)=\"\", L104, INDEX('TAB input'!M$180:M$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E103)=\"\", M104, INDEX('TAB input'!N$180:N$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E103)=\"\", N104, INDEX('TAB input'!O$180:O$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E103)=\"\", O104, INDEX('TAB input'!P$180:P$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E103)=\"\", P104, INDEX('TAB input'!Q$180:Q$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E103)=\"\", Q104, INDEX('TAB input'!R$180:R$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E103)=\"\", R104, INDEX('TAB input'!S$180:S$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E103)=\"\", S104, INDEX('TAB input'!T$180:T$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E103)=\"\", T104, INDEX('TAB input'!U$180:U$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E103)=\"\", U104, INDEX('TAB input'!V$180:V$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E103)=\"\", V104, INDEX('TAB input'!W$180:W$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E103)=\"\", W104, INDEX('TAB input'!X$180:X$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E103)=\"\", X104, INDEX('TAB input'!Y$180:Y$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E103)=\"\", Y104, INDEX('TAB input'!Z$180:Z$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E103)=\"\", Z104, INDEX('TAB input'!AA$180:AA$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E103)=\"\", AA104, INDEX('TAB input'!AB$180:AB$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E103)=\"\", AB104, INDEX('TAB input'!AC$180:AC$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E103)=\"\", AC104, INDEX('TAB input'!AD$180:AD$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E103)=\"\", AD104, INDEX('TAB input'!AE$180:AE$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E103)=\"\", AE104, INDEX('TAB input'!AF$180:AF$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E103)=\"\", AF104, INDEX('TAB input'!AG$180:AG$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E103)=\"\", AG104, INDEX('TAB input'!AH$180:AH$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E103)=\"\", AH104, INDEX('TAB input'!AI$180:AI$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E103)=\"\", AI104, INDEX('TAB input'!AJ$180:AJ$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E103)=\"\", AJ104, INDEX('TAB input'!AK$180:AK$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E103)=\"\", AK104, INDEX('TAB input'!AL$180:AL$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E103)=\"\", AL104, INDEX('TAB input'!AM$180:AM$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E103)=\"\", AM104, INDEX('TAB input'!AN$180:AN$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E103)=\"\", AN104, INDEX('TAB input'!AO$180:AO$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E103)=\"\", AO104, INDEX('TAB input'!AP$180:AP$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E103)=\"\", AP104, INDEX('TAB input'!AQ$180:AQ$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E103)=\"\", AQ104, INDEX('TAB input'!AR$180:AR$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E103)=\"\", AR104, INDEX('TAB input'!AS$180:AS$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E103)=\"\", AS104, INDEX('TAB input'!AT$180:AT$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E103)=\"\", AT104, INDEX('TAB input'!AU$180:AU$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E103)=\"\", AU104, INDEX('TAB input'!AV$180:AV$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E103)=\"\", AV104, INDEX('TAB input'!AW$180:AW$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E103)=\"\", AW104, INDEX('TAB input'!AX$180:AX$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E103)=\"\", AX104, INDEX('TAB input'!AY$180:AY$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E103)=\"\", AY104, INDEX('TAB input'!AZ$180:AZ$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E103)=\"\", AZ104, INDEX('TAB input'!BA$180:BA$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E103)=\"\", BA104, INDEX('TAB input'!BB$180:BB$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E103)=\"\", BB104, INDEX('TAB input'!BC$180:BC$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E103)=\"\", BC104, INDEX('TAB input'!BD$180:BD$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E103)=\"\", BD104, INDEX('TAB input'!BE$180:BE$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E103)=\"\", BE104, INDEX('TAB input'!BF$180:BF$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E103)=\"\", BF104, INDEX('TAB input'!BG$180:BG$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E103)=\"\", BG104, INDEX('TAB input'!BH$180:BH$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E103)=\"\", BH104, INDEX('TAB input'!BI$180:BI$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E103)=\"\", BI104, INDEX('TAB input'!BJ$180:BJ$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E103)=\"\", BJ104, INDEX('TAB input'!BK$180:BK$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E103)=\"\", BK104, INDEX('TAB input'!BL$180:BL$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E103)=\"\", BL104, INDEX('TAB input'!BM$180:BM$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E103)=\"\", BM104, INDEX('TAB input'!BN$180:BN$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E103)=\"\", BN104, INDEX('TAB input'!BO$180:BO$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E103)=\"\", BO104, INDEX('TAB input'!BP$180:BP$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E103)=\"\", BP104, INDEX('TAB input'!BQ$180:BQ$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E103)=\"\", BQ104, INDEX('TAB input'!BR$180:BR$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E103)=\"\", BR104, INDEX('TAB input'!BS$180:BS$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E103)=\"\", BS104, INDEX('TAB input'!BT$180:BT$229, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E103)=\"\", BT104, INDEX('TAB input'!BU$180:BU$229, $E103))","v":5}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E103)=0, G105, INDEX('TAB input'!H$233:H$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E103)=0, H105, INDEX('TAB input'!I$233:I$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E103)=0, I105, INDEX('TAB input'!J$233:J$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E103)=0, J105, INDEX('TAB input'!K$233:K$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E103)=0, K105, INDEX('TAB input'!L$233:L$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E103)=0, L105, INDEX('TAB input'!M$233:M$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E103)=0, M105, INDEX('TAB input'!N$233:N$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E103)=0, N105, INDEX('TAB input'!O$233:O$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E103)=0, O105, INDEX('TAB input'!P$233:P$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E103)=0, P105, INDEX('TAB input'!Q$233:Q$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E103)=0, Q105, INDEX('TAB input'!R$233:R$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E103)=0, R105, INDEX('TAB input'!S$233:S$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E103)=0, S105, INDEX('TAB input'!T$233:T$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E103)=0, T105, INDEX('TAB input'!U$233:U$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E103)=0, U105, INDEX('TAB input'!V$233:V$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E103)=0, V105, INDEX('TAB input'!W$233:W$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E103)=0, W105, INDEX('TAB input'!X$233:X$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E103)=0, X105, INDEX('TAB input'!Y$233:Y$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E103)=0, Y105, INDEX('TAB input'!Z$233:Z$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E103)=0, Z105, INDEX('TAB input'!AA$233:AA$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E103)=0, AA105, INDEX('TAB input'!AB$233:AB$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E103)=0, AB105, INDEX('TAB input'!AC$233:AC$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E103)=0, AC105, INDEX('TAB input'!AD$233:AD$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E103)=0, AD105, INDEX('TAB input'!AE$233:AE$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E103)=0, AE105, INDEX('TAB input'!AF$233:AF$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E103)=0, AF105, INDEX('TAB input'!AG$233:AG$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E103)=0, AG105, INDEX('TAB input'!AH$233:AH$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E103)=0, AH105, INDEX('TAB input'!AI$233:AI$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E103)=0, AI105, INDEX('TAB input'!AJ$233:AJ$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E103)=0, AJ105, INDEX('TAB input'!AK$233:AK$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E103)=0, AK105, INDEX('TAB input'!AL$233:AL$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E103)=0, AL105, INDEX('TAB input'!AM$233:AM$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E103)=0, AM105, INDEX('TAB input'!AN$233:AN$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E103)=0, AN105, INDEX('TAB input'!AO$233:AO$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E103)=0, AO105, INDEX('TAB input'!AP$233:AP$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E103)=0, AP105, INDEX('TAB input'!AQ$233:AQ$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E103)=0, AQ105, INDEX('TAB input'!AR$233:AR$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E103)=0, AR105, INDEX('TAB input'!AS$233:AS$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E103)=0, AS105, INDEX('TAB input'!AT$233:AT$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E103)=0, AT105, INDEX('TAB input'!AU$233:AU$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E103)=0, AU105, INDEX('TAB input'!AV$233:AV$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E103)=0, AV105, INDEX('TAB input'!AW$233:AW$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E103)=0, AW105, INDEX('TAB input'!AX$233:AX$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E103)=0, AX105, INDEX('TAB input'!AY$233:AY$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E103)=0, AY105, INDEX('TAB input'!AZ$233:AZ$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E103)=0, AZ105, INDEX('TAB input'!BA$233:BA$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E103)=0, BA105, INDEX('TAB input'!BB$233:BB$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E103)=0, BB105, INDEX('TAB input'!BC$233:BC$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E103)=0, BC105, INDEX('TAB input'!BD$233:BD$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E103)=0, BD105, INDEX('TAB input'!BE$233:BE$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E103)=0, BE105, INDEX('TAB input'!BF$233:BF$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E103)=0, BF105, INDEX('TAB input'!BG$233:BG$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E103)=0, BG105, INDEX('TAB input'!BH$233:BH$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E103)=0, BH105, INDEX('TAB input'!BI$233:BI$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E103)=0, BI105, INDEX('TAB input'!BJ$233:BJ$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E103)=0, BJ105, INDEX('TAB input'!BK$233:BK$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E103)=0, BK105, INDEX('TAB input'!BL$233:BL$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E103)=0, BL105, INDEX('TAB input'!BM$233:BM$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E103)=0, BM105, INDEX('TAB input'!BN$233:BN$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E103)=0, BN105, INDEX('TAB input'!BO$233:BO$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E103)=0, BO105, INDEX('TAB input'!BP$233:BP$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E103)=0, BP105, INDEX('TAB input'!BQ$233:BQ$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E103)=0, BQ105, INDEX('TAB input'!BR$233:BR$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E103)=0, BR105, INDEX('TAB input'!BS$233:BS$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E103)=0, BS105, INDEX('TAB input'!BT$233:BT$282, $E103))","v":5},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E103)=0, BT105, INDEX('TAB input'!BU$233:BU$282, $E103))","v":5}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E103)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E103)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E103)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E103)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E103)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E103)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E103)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E103)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E103)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E103)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E103)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E103)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E103)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E103)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E103)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E103)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E103)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E103)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E103)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E103)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E103)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E103)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E103)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E103)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E103)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E103)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E103)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E103)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E103)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E103)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E103)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E103)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E103)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E103)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E103)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E103)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E103)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E103)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E103)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E103)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E103)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E103)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E103)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E103)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E103)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E103)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E103)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E103)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E103)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E103)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E103)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E103)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E103)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E103)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E103)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E103)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E103)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E103)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E103)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E103)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E103)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E103)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E103)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E103)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E103)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E103)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E103)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E103)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E103)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E103)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E103)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E103)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E103)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E103)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E103)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E103)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E103)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E103)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E103)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E103)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E103)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E103)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E103)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E103)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E103)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E103)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E103)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E103)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E103)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E103)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E103)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E103)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E103)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E103)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E103)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E103)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E103)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E103)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E103)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E103)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E103)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E103)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E103)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E103)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E103)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E103)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E103)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E103)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E103)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E103)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E103)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E103)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E103)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E103)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E103)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E103)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E103)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E103)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E103)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E103)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E103)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E103)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E103)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E103)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E103)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E103)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E103)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E103)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E103)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E103)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E103)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E103)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E103)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E103)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E103)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E103)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E103)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E103)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E103)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E103)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E103)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E103)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E103)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E103)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E103)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E103)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E103)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E103)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E103)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E103)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E103)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E103)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E103)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E103)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E103)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E103)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E103)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E103)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E103)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E103)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E103)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E103)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E103)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E103)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":0},{"$f":"'TAB input'!I$13","v":0},{"$f":"'TAB input'!J$13","v":0},{"$f":"'TAB input'!K$13","v":0},{"$f":"'TAB input'!L$13","v":0},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":2},{"$f":"'TAB input'!S$13","v":2},{"$f":"'TAB input'!T$13","v":2},{"$f":"'TAB input'!U$13","v":2},{"$f":"'TAB input'!V$13","v":2},{"$f":"'TAB input'!W$13","v":2},{"$f":"'TAB input'!X$13","v":2},{"$f":"'TAB input'!Y$13","v":2},{"$f":"'TAB input'!Z$13","v":2},{"$f":"'TAB input'!AA$13","v":2},{"$f":"'TAB input'!AB$13","v":2},{"$f":"'TAB input'!AC$13","v":2},{"$f":"'TAB input'!AD$13","v":2},{"$f":"'TAB input'!AE$13","v":2},{"$f":"'TAB input'!AF$13","v":2},{"$f":"'TAB input'!AG$13","v":2},{"$f":"'TAB input'!AH$13","v":2},{"$f":"'TAB input'!AI$13","v":2},{"$f":"'TAB input'!AJ$13","v":2},{"$f":"'TAB input'!AK$13","v":2},{"$f":"'TAB input'!AL$13","v":2},{"$f":"'TAB input'!AM$13","v":2},{"$f":"'TAB input'!AN$13","v":2},{"$f":"'TAB input'!AO$13","v":2},{"$f":"'TAB input'!AP$13","v":2},{"$f":"'TAB input'!AQ$13","v":2},{"$f":"'TAB input'!AR$13","v":2},{"$f":"'TAB input'!AS$13","v":2},{"$f":"'TAB input'!AT$13","v":2},{"$f":"'TAB input'!AU$13","v":2},{"$f":"'TAB input'!AV$13","v":2},{"$f":"'TAB input'!AW$13","v":2},{"$f":"'TAB input'!AX$13","v":2},{"$f":"'TAB input'!AY$13","v":2},{"$f":"'TAB input'!AZ$13","v":2},{"$f":"'TAB input'!BA$13","v":2},{"$f":"'TAB input'!BB$13","v":2},{"$f":"'TAB input'!BC$13","v":2},{"$f":"'TAB input'!BD$13","v":2},{"$f":"'TAB input'!BE$13","v":2},{"$f":"'TAB input'!BF$13","v":2},{"$f":"'TAB input'!BG$13","v":2},{"$f":"'TAB input'!BH$13","v":2},{"$f":"'TAB input'!BI$13","v":2},{"$f":"'TAB input'!BJ$13","v":2},{"$f":"'TAB input'!BK$13","v":2},{"$f":"'TAB input'!BL$13","v":2},{"$f":"'TAB input'!BM$13","v":2},{"$f":"'TAB input'!BN$13","v":2},{"$f":"'TAB input'!BO$13","v":2},{"$f":"'TAB input'!BP$13","v":2},{"$f":"'TAB input'!BQ$13","v":2},{"$f":"'TAB input'!BR$13","v":2},{"$f":"'TAB input'!BS$13","v":2},{"$f":"'TAB input'!BT$13","v":2},{"$f":"'TAB input'!BU$13","v":2}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E103)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E103)=\"\", G111, INDEX('TAB input'!H$446:H$495, $E103))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E103)=\"\", H111, INDEX('TAB input'!I$446:I$495, $E103))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E103)=\"\", I111, INDEX('TAB input'!J$446:J$495, $E103))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E103)=\"\", J111, INDEX('TAB input'!K$446:K$495, $E103))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E103)=\"\", K111, INDEX('TAB input'!L$446:L$495, $E103))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E103)=\"\", L111, INDEX('TAB input'!M$446:M$495, $E103))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E103)=\"\", M111, INDEX('TAB input'!N$446:N$495, $E103))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E103)=\"\", N111, INDEX('TAB input'!O$446:O$495, $E103))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E103)=\"\", O111, INDEX('TAB input'!P$446:P$495, $E103))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E103)=\"\", P111, INDEX('TAB input'!Q$446:Q$495, $E103))","v":"SL"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E103)=\"\", Q111, INDEX('TAB input'!R$446:R$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E103)=\"\", R111, INDEX('TAB input'!S$446:S$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E103)=\"\", S111, INDEX('TAB input'!T$446:T$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E103)=\"\", T111, INDEX('TAB input'!U$446:U$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E103)=\"\", U111, INDEX('TAB input'!V$446:V$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E103)=\"\", V111, INDEX('TAB input'!W$446:W$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E103)=\"\", W111, INDEX('TAB input'!X$446:X$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E103)=\"\", X111, INDEX('TAB input'!Y$446:Y$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E103)=\"\", Y111, INDEX('TAB input'!Z$446:Z$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E103)=\"\", Z111, INDEX('TAB input'!AA$446:AA$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E103)=\"\", AA111, INDEX('TAB input'!AB$446:AB$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E103)=\"\", AB111, INDEX('TAB input'!AC$446:AC$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E103)=\"\", AC111, INDEX('TAB input'!AD$446:AD$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E103)=\"\", AD111, INDEX('TAB input'!AE$446:AE$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E103)=\"\", AE111, INDEX('TAB input'!AF$446:AF$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E103)=\"\", AF111, INDEX('TAB input'!AG$446:AG$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E103)=\"\", AG111, INDEX('TAB input'!AH$446:AH$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E103)=\"\", AH111, INDEX('TAB input'!AI$446:AI$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E103)=\"\", AI111, INDEX('TAB input'!AJ$446:AJ$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E103)=\"\", AJ111, INDEX('TAB input'!AK$446:AK$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E103)=\"\", AK111, INDEX('TAB input'!AL$446:AL$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E103)=\"\", AL111, INDEX('TAB input'!AM$446:AM$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E103)=\"\", AM111, INDEX('TAB input'!AN$446:AN$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E103)=\"\", AN111, INDEX('TAB input'!AO$446:AO$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E103)=\"\", AO111, INDEX('TAB input'!AP$446:AP$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E103)=\"\", AP111, INDEX('TAB input'!AQ$446:AQ$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E103)=\"\", AQ111, INDEX('TAB input'!AR$446:AR$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E103)=\"\", AR111, INDEX('TAB input'!AS$446:AS$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E103)=\"\", AS111, INDEX('TAB input'!AT$446:AT$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E103)=\"\", AT111, INDEX('TAB input'!AU$446:AU$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E103)=\"\", AU111, INDEX('TAB input'!AV$446:AV$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E103)=\"\", AV111, INDEX('TAB input'!AW$446:AW$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E103)=\"\", AW111, INDEX('TAB input'!AX$446:AX$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E103)=\"\", AX111, INDEX('TAB input'!AY$446:AY$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E103)=\"\", AY111, INDEX('TAB input'!AZ$446:AZ$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E103)=\"\", AZ111, INDEX('TAB input'!BA$446:BA$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E103)=\"\", BA111, INDEX('TAB input'!BB$446:BB$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E103)=\"\", BB111, INDEX('TAB input'!BC$446:BC$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E103)=\"\", BC111, INDEX('TAB input'!BD$446:BD$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E103)=\"\", BD111, INDEX('TAB input'!BE$446:BE$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E103)=\"\", BE111, INDEX('TAB input'!BF$446:BF$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E103)=\"\", BF111, INDEX('TAB input'!BG$446:BG$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E103)=\"\", BG111, INDEX('TAB input'!BH$446:BH$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E103)=\"\", BH111, INDEX('TAB input'!BI$446:BI$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E103)=\"\", BI111, INDEX('TAB input'!BJ$446:BJ$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E103)=\"\", BJ111, INDEX('TAB input'!BK$446:BK$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E103)=\"\", BK111, INDEX('TAB input'!BL$446:BL$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E103)=\"\", BL111, INDEX('TAB input'!BM$446:BM$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E103)=\"\", BM111, INDEX('TAB input'!BN$446:BN$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E103)=\"\", BN111, INDEX('TAB input'!BO$446:BO$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E103)=\"\", BO111, INDEX('TAB input'!BP$446:BP$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E103)=\"\", BP111, INDEX('TAB input'!BQ$446:BQ$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E103)=\"\", BQ111, INDEX('TAB input'!BR$446:BR$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E103)=\"\", BR111, INDEX('TAB input'!BS$446:BS$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E103)=\"\", BS111, INDEX('TAB input'!BT$446:BT$495, $E103))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E103)=\"\", BT111, INDEX('TAB input'!BU$446:BU$495, $E103))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>H$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:G114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>G$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:G114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:G114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>I$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:H114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>H$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:H114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:H114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>J$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:I114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>I$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:I114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:I114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>K$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:J114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>J$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:J114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:J114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>L$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:K114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>K$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:K114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:K114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>M$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:L114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>L$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:L114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:L114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>N$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:M114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>M$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:M114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:M114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>O$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:N114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>N$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:N114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:N114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>P$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:O114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>O$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:O114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:O114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>Q$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:P114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>P$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:P114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:P114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>R$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:Q114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>Q$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:Q114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:Q114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>S$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:R114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>R$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:R114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:R114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>T$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:S114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>S$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:S114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:S114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>U$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:T114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>T$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:T114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:T114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>V$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:U114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>U$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:U114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:U114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>W$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:V114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>V$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:V114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:V114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>X$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:W114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>W$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:W114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:W114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>Y$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:X114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>X$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:X114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:X114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>Z$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:Y114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>Y$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:Y114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:Y114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AA$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:Z114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>Z$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:Z114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:Z114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AB$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AA114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AA$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AA114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AA114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AC$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AB114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AB$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AB114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AB114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AD$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AC114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AC$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AC114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AC114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AE$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AD114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AD$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AD114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AD114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AF$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AE114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AE$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AE114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AE114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AG$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AF114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AF$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AF114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AF114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AH$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AG114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AG$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AG114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AG114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AI$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AH114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AH$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AH114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AH114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AJ$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AI114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AI$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AI114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AI114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AK$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AJ114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AJ$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AJ114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AJ114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AL$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AK114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AK$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AK114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AK114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AM$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AL114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AL$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AL114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AL114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AN$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AM114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AM$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AM114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AM114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AO$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AN114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AN$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AN114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AN114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AP$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AO114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AO$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AO114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AO114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AQ$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AP114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AP$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AP114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AP114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AR$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AQ114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AQ$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AQ114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AQ114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AS$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AR114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AR$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AR114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AR114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AT$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AS114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AS$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AS114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AS114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AU$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AT114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AT$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AT114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AT114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AV$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AU114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AU$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AU114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AU114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AW$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AV114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AV$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AV114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AV114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AX$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AW114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AW$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AW114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AW114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AY$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AX114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AX$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AX114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AX114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AZ$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AY114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AY$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AY114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AY114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BA$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AZ114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>AZ$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AZ114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AZ114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BB$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BA114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>BA$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BA114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BA114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BC$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BB114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>BB$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BB114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BB114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BD$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BC114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>BC$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BC114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BC114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BE$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BD114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>BD$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BD114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BD114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BF$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BE114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>BE$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BE114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BE114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BG$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BF114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>BF$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BF114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BF114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BH$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BG114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>BG$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BG114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BG114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BI$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BH114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>BH$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BH114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BH114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BJ$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BI114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>BI$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BI114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BI114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BK$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BJ114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>BJ$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BJ114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BJ114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BL$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BK114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>BK$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BK114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BK114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BM$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BL114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>BL$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BL114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BL114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BN$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BM114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>BM$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BM114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BM114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BO$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BN114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>BN$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BN114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BN114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BP$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BO114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>BO$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BO114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BO114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BQ$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BP114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>BP$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BP114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BP114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BR$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BQ114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>BQ$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BQ114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BQ114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BS$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BR114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>BR$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BR114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BR114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BT$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BS114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>BS$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BS114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BS114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BU$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BT114)),\nIF(OFFSET($G104,-$E114,$E114)+$E114>BT$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BT114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BT114))))","v":0}]
[null,null,null,null,{"$f":"E114+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E115)","v":"Depreciation of net capex 2010-11"},null,null,{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>I$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:H115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>H$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:H115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:H115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>J$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:I115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>I$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:I115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:I115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>K$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:J115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>J$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:J115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:J115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>L$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:K115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>K$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:K115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:K115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>M$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:L115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>L$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:L115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:L115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>N$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:M115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>M$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:M115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:M115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>O$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:N115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>N$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:N115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:N115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>P$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:O115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>O$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:O115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:O115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>Q$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:P115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>P$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:P115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:P115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>R$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:Q115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>Q$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:Q115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:Q115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>S$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:R115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>R$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:R115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:R115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>T$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:S115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>S$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:S115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:S115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>U$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:T115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>T$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:T115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:T115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>V$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:U115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>U$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:U115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:U115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>W$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:V115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>V$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:V115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:V115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>X$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:W115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>W$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:W115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:W115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>Y$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:X115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>X$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:X115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:X115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>Z$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:Y115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>Y$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:Y115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:Y115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AA$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:Z115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>Z$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:Z115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:Z115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AB$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AA115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AA$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AA115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AA115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AC$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AB115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AB$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AB115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AB115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AD$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AC115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AC$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AC115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AC115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AE$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AD115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AD$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AD115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AD115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AF$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AE115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AE$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AE115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AE115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AG$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AF115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AF$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AF115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AF115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AH$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AG115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AG$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AG115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AG115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AI$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AH115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AH$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AH115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AH115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AJ$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AI115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AI$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AI115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AI115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AK$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AJ115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AJ$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AJ115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AJ115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AL$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AK115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AK$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AK115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AK115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AM$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AL115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AL$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AL115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AL115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AN$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AM115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AM$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AM115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AM115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AO$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AN115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AN$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AN115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AN115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AP$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AO115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AO$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AO115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AO115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AQ$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AP115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AP$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AP115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AP115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AR$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AQ115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AQ$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AQ115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AQ115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AS$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AR115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AR$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AR115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AR115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AT$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AS115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AS$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AS115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AS115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AU$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AT115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AT$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AT115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AT115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AV$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AU115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AU$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AU115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AU115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AW$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AV115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AV$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AV115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AV115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AX$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AW115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AW$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AW115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AW115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AY$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AX115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AX$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AX115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AX115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AZ$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AY115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AY$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AY115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AY115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BA$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AZ115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AZ$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AZ115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AZ115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BB$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BA115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BA$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BA115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BA115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BC$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BB115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BB$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BB115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BB115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BD$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BC115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BC$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BC115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BC115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BE$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BD115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BD$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BD115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BD115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BF$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BE115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BE$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BE115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BE115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BG$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BF115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BF$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BF115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BF115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BH$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BG115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BG$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BG115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BG115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BI$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BH115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BH$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BH115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BH115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BJ$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BI115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BI$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BI115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BI115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BK$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BJ115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BJ$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BJ115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BJ115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BL$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BK115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BK$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BK115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BK115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BM$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BL115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BL$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BL115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BL115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BN$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BM115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BM$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BM115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BM115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BO$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BN115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BN$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BN115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BN115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BP$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BO115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BO$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BO115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BO115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BQ$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BP115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BP$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BP115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BP115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BR$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BQ115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BQ$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BQ115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BQ115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BS$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BR115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BR$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BR115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BR115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BT$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BS115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BS$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BS115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BS115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BU$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BT115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BT$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BT115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BT115))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E116)","v":"Depreciation of net capex 2011-12"},null,null,null,{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>J$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:I116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>I$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:I116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:I116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>K$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:J116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>J$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:J116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:J116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>L$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:K116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>K$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:K116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:K116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>M$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:L116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>L$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:L116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:L116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>N$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:M116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>M$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:M116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:M116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>O$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:N116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>N$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:N116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:N116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>P$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:O116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>O$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:O116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:O116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>Q$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:P116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>P$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:P116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:P116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>R$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:Q116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>Q$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:Q116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:Q116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>S$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:R116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>R$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:R116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:R116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>T$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:S116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>S$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:S116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:S116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>U$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:T116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>T$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:T116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:T116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>V$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:U116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>U$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:U116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:U116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>W$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:V116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>V$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:V116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:V116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>X$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:W116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>W$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:W116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:W116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>Y$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:X116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>X$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:X116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:X116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>Z$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:Y116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>Y$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:Y116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:Y116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AA$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:Z116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>Z$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:Z116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:Z116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AB$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AA116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AA$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AA116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AA116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AC$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AB116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AB$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AB116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AB116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AD$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AC116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AC$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AC116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AC116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AE$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AD116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AD$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AD116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AD116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AF$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AE116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AE$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AE116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AE116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AG$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AF116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AF$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AF116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AF116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AH$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AG116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AG$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AG116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AG116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AI$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AH116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AH$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AH116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AH116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AJ$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AI116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AI$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AI116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AI116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AK$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AJ116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AJ$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AJ116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AJ116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AL$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AK116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AK$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AK116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AK116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AM$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AL116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AL$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AL116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AL116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AN$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AM116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AM$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AM116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AM116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AO$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AN116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AN$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AN116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AN116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AP$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AO116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AO$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AO116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AO116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AQ$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AP116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AP$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AP116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AP116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AR$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AQ116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AQ$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AQ116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AQ116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AS$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AR116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AR$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AR116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AR116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AT$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AS116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AS$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AS116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AS116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AU$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AT116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AT$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AT116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AT116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AV$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AU116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AU$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AU116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AU116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AW$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AV116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AV$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AV116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AV116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AX$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AW116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AW$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AW116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AW116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AY$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AX116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AX$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AX116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AX116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AZ$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AY116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AY$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AY116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AY116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BA$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AZ116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AZ$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AZ116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AZ116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BB$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BA116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BA$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BA116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BA116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BC$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BB116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BB$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BB116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BB116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BD$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BC116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BC$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BC116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BC116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BE$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BD116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BD$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BD116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BD116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BF$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BE116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BE$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BE116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BE116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BG$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BF116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BF$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BF116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BF116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BH$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BG116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BG$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BG116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BG116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BI$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BH116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BH$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BH116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BH116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BJ$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BI116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BI$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BI116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BI116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BK$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BJ116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BJ$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BJ116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BJ116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BL$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BK116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BK$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BK116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BK116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BM$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BL116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BL$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BL116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BL116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BN$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BM116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BM$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BM116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BM116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BO$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BN116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BN$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BN116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BN116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BP$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BO116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BO$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BO116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BO116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BQ$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BP116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BP$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BP116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BP116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BR$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BQ116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BQ$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BQ116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BQ116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BS$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BR116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BR$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BR116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BR116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BT$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BS116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BS$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BS116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BS116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BU$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BT116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BT$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BT116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BT116))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E117)","v":"Depreciation of net capex 2012-13"},null,null,null,null,{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>K$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:J117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>J$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:J117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:J117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>L$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:K117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>K$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:K117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:K117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>M$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:L117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>L$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:L117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:L117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>N$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:M117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>M$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:M117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:M117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>O$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:N117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>N$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:N117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:N117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>P$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:O117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>O$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:O117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:O117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>Q$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:P117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>P$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:P117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:P117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>R$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:Q117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>Q$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:Q117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:Q117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>S$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:R117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>R$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:R117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:R117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>T$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:S117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>S$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:S117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:S117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>U$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:T117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>T$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:T117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:T117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>V$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:U117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>U$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:U117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:U117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>W$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:V117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>V$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:V117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:V117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>X$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:W117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>W$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:W117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:W117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>Y$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:X117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>X$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:X117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:X117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>Z$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:Y117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>Y$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:Y117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:Y117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AA$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:Z117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>Z$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:Z117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:Z117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AB$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AA117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AA$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AA117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AA117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AC$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AB117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AB$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AB117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AB117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AD$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AC117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AC$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AC117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AC117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AE$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AD117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AD$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AD117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AD117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AF$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AE117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AE$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AE117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AE117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AG$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AF117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AF$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AF117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AF117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AH$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AG117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AG$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AG117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AG117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AI$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AH117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AH$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AH117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AH117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AJ$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AI117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AI$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AI117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AI117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AK$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AJ117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AJ$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AJ117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AJ117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AL$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AK117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AK$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AK117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AK117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AM$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AL117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AL$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AL117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AL117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AN$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AM117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AM$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AM117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AM117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AO$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AN117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AN$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AN117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AN117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AP$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AO117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AO$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AO117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AO117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AQ$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AP117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AP$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AP117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AP117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AR$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AQ117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AQ$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AQ117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AQ117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AS$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AR117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AR$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AR117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AR117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AT$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AS117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AS$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AS117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AS117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AU$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AT117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AT$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AT117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AT117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AV$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AU117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AU$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AU117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AU117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AW$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AV117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AV$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AV117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AV117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AX$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AW117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AW$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AW117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AW117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AY$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AX117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AX$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AX117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AX117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AZ$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AY117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AY$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AY117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AY117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BA$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AZ117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AZ$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AZ117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AZ117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BB$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BA117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BA$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BA117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BA117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BC$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BB117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BB$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BB117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BB117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BD$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BC117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BC$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BC117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BC117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BE$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BD117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BD$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BD117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BD117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BF$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BE117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BE$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BE117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BE117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BG$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BF117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BF$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BF117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BF117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BH$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BG117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BG$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BG117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BG117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BI$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BH117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BH$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BH117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BH117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BJ$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BI117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BI$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BI117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BI117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BK$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BJ117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BJ$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BJ117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BJ117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BL$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BK117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BK$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BK117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BK117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BM$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BL117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BL$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BL117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BL117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BN$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BM117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BM$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BM117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BM117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BO$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BN117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BN$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BN117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BN117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BP$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BO117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BO$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BO117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BO117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BQ$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BP117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BP$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BP117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BP117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BR$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BQ117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BQ$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BQ117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BQ117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BS$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BR117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BR$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BR117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BR117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BT$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BS117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BS$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BS117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BS117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BU$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BT117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BT$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BT117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BT117))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E118)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>L$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:K118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>K$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:K118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:K118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>M$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:L118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>L$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:L118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:L118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>N$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:M118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>M$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:M118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:M118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>O$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:N118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>N$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:N118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:N118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>P$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:O118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>O$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:O118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:O118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>Q$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:P118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>P$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:P118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:P118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>R$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:Q118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>Q$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:Q118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:Q118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>S$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:R118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>R$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:R118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:R118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>T$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:S118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>S$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:S118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:S118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>U$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:T118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>T$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:T118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:T118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>V$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:U118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>U$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:U118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:U118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>W$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:V118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>V$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:V118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:V118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>X$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:W118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>W$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:W118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:W118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>Y$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:X118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>X$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:X118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:X118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>Z$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:Y118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>Y$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:Y118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:Y118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AA$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:Z118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>Z$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:Z118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:Z118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AB$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AA118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AA$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AA118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AA118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AC$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AB118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AB$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AB118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AB118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AD$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AC118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AC$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AC118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AC118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AE$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AD118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AD$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AD118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AD118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AF$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AE118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AE$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AE118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AE118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AG$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AF118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AF$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AF118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AF118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AH$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AG118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AG$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AG118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AG118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AI$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AH118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AH$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AH118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AH118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AJ$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AI118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AI$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AI118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AI118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AK$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AJ118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AJ$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AJ118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AJ118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AL$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AK118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AK$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AK118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AK118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AM$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AL118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AL$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AL118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AL118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AN$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AM118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AM$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AM118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AM118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AO$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AN118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AN$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AN118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AN118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AP$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AO118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AO$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AO118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AO118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AQ$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AP118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AP$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AP118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AP118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AR$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AQ118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AQ$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AQ118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AQ118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AS$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AR118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AR$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AR118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AR118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AT$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AS118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AS$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AS118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AS118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AU$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AT118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AT$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AT118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AT118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AV$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AU118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AU$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AU118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AU118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AW$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AV118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AV$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AV118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AV118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AX$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AW118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AW$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AW118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AW118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AY$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AX118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AX$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AX118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AX118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AZ$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AY118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AY$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AY118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AY118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BA$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AZ118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AZ$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AZ118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AZ118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BB$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BA118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BA$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BA118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BA118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BC$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BB118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BB$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BB118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BB118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BD$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BC118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BC$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BC118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BC118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BE$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BD118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BD$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BD118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BD118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BF$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BE118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BE$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BE118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BE118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BG$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BF118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BF$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BF118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BF118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BH$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BG118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BG$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BG118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BG118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BI$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BH118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BH$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BH118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BH118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BJ$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BI118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BI$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BI118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BI118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BK$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BJ118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BJ$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BJ118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BJ118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BL$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BK118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BK$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BK118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BK118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BM$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BL118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BL$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BL118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BL118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BN$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BM118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BM$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BM118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BM118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BO$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BN118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BN$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BN118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BN118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BP$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BO118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BO$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BO118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BO118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BQ$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BP118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BP$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BP118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BP118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BR$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BQ118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BQ$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BQ118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BQ118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BS$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BR118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BR$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BR118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BR118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BT$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BS118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BS$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BS118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BS118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BU$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BT118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BT$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BT118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BT118))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E119)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>M$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:L119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>L$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:L119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:L119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>N$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:M119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>M$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:M119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:M119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>O$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:N119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>N$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:N119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:N119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>P$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:O119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>O$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:O119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:O119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>Q$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:P119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>P$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:P119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:P119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>R$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:Q119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>Q$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:Q119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:Q119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>S$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:R119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>R$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:R119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:R119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>T$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:S119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>S$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:S119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:S119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>U$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:T119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>T$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:T119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:T119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>V$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:U119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>U$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:U119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:U119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>W$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:V119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>V$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:V119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:V119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>X$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:W119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>W$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:W119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:W119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>Y$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:X119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>X$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:X119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:X119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>Z$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:Y119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>Y$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:Y119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:Y119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AA$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:Z119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>Z$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:Z119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:Z119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AB$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AA119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AA$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AA119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AA119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AC$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AB119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AB$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AB119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AB119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AD$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AC119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AC$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AC119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AC119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AE$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AD119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AD$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AD119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AD119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AF$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AE119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AE$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AE119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AE119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AG$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AF119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AF$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AF119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AF119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AH$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AG119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AG$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AG119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AG119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AI$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AH119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AH$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AH119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AH119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AJ$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AI119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AI$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AI119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AI119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AK$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AJ119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AJ$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AJ119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AJ119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AL$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AK119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AK$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AK119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AK119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AM$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AL119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AL$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AL119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AL119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AN$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AM119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AM$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AM119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AM119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AO$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AN119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AN$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AN119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AN119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AP$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AO119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AO$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AO119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AO119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AQ$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AP119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AP$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AP119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AP119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AR$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AQ119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AQ$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AQ119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AQ119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AS$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AR119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AR$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AR119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AR119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AT$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AS119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AS$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AS119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AS119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AU$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AT119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AT$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AT119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AT119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AV$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AU119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AU$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AU119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AU119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AW$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AV119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AV$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AV119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AV119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AX$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AW119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AW$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AW119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AW119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AY$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AX119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AX$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AX119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AX119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AZ$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AY119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AY$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AY119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AY119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BA$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AZ119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AZ$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AZ119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AZ119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BB$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BA119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BA$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BA119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BA119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BC$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BB119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BB$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BB119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BB119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BD$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BC119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BC$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BC119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BC119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BE$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BD119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BD$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BD119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BD119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BF$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BE119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BE$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BE119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BE119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BG$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BF119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BF$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BF119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BF119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BH$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BG119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BG$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BG119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BG119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BI$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BH119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BH$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BH119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BH119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BJ$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BI119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BI$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BI119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BI119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BK$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BJ119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BJ$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BJ119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BJ119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BL$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BK119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BK$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BK119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BK119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BM$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BL119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BL$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BL119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BL119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BN$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BM119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BM$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BM119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BM119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BO$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BN119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BN$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BN119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BN119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BP$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BO119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BO$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BO119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BO119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BQ$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BP119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BP$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BP119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BP119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BR$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BQ119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BQ$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BQ119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BQ119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BS$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BR119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BR$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BR119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BR119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BT$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BS119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BS$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BS119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BS119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BU$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BT119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BT$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BT119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BT119))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E120)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>N$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:M120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>M$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:M120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:M120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>O$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:N120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>N$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:N120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:N120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>P$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:O120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>O$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:O120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:O120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>Q$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:P120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>P$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:P120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:P120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>R$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:Q120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>Q$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:Q120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:Q120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>S$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:R120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>R$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:R120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:R120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>T$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:S120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>S$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:S120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:S120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>U$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:T120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>T$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:T120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:T120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>V$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:U120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>U$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:U120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:U120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>W$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:V120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>V$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:V120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:V120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>X$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:W120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>W$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:W120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:W120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>Y$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:X120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>X$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:X120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:X120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>Z$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:Y120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>Y$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:Y120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:Y120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AA$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:Z120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>Z$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:Z120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:Z120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AB$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AA120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AA$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AA120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AA120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AC$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AB120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AB$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AB120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AB120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AD$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AC120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AC$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AC120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AC120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AE$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AD120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AD$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AD120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AD120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AF$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AE120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AE$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AE120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AE120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AG$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AF120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AF$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AF120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AF120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AH$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AG120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AG$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AG120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AG120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AI$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AH120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AH$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AH120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AH120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AJ$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AI120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AI$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AI120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AI120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AK$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AJ120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AJ$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AJ120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AJ120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AL$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AK120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AK$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AK120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AK120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AM$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AL120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AL$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AL120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AL120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AN$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AM120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AM$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AM120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AM120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AO$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AN120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AN$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AN120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AN120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AP$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AO120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AO$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AO120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AO120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AQ$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AP120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AP$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AP120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AP120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AR$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AQ120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AQ$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AQ120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AQ120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AS$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AR120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AR$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AR120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AR120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AT$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AS120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AS$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AS120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AS120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AU$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AT120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AT$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AT120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AT120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AV$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AU120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AU$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AU120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AU120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AW$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AV120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AV$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AV120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AV120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AX$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AW120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AW$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AW120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AW120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AY$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AX120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AX$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AX120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AX120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>AZ$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AY120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AY$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AY120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AY120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BA$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AZ120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>AZ$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:AZ120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:AZ120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BB$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BA120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BA$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BA120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BA120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BC$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BB120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BB$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BB120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BB120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BD$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BC120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BC$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BC120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BC120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BE$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BD120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BD$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BD120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BD120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BF$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BE120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BE$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BE120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BE120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BG$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BF120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BF$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BF120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BF120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BH$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BG120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BG$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BG120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BG120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BI$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BH120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BH$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BH120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BH120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BJ$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BI120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BI$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BI120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BI120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BK$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BJ120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BJ$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BJ120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BJ120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BL$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BK120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BK$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BK120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BK120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BM$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BL120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BL$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BL120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BL120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BN$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BM120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BM$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BM120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BM120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BO$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BN120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BN$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BN120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BN120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BP$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BO120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BO$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BO120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BO120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BQ$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BP120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BP$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BP120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BP120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BR$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BQ120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BQ$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BQ120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BQ120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BS$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BR120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BR$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BR120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BR120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BT$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BS120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BS$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BS120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BS120))))","v":0},{"$f":"IF(OFFSET($G110, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G117, -$E120, $E120)=\"SL\",\nIF(OFFSET($G110,-$E120,$E120)+$E120>BU$5,IFERROR((OFFSET($G109,-$E120,$E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BT120)),\nIF(OFFSET($G111,-$E120,$E120)+$E120>BT$5,IFERROR(((OFFSET($G109,-$E120,$E120)-SUM($G120:BT120))*OFFSET($G116, -$E120, $E120)/(OFFSET($G110,-$E120,$E120))),0),OFFSET($G109,-$E120,$E120)-SUM($G120:BT120))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E121)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>O$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:N121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>N$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:N121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:N121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>P$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:O121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>O$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:O121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:O121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>Q$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:P121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>P$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:P121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:P121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>R$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:Q121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>Q$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:Q121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:Q121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>S$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:R121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>R$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:R121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:R121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>T$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:S121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>S$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:S121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:S121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>U$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:T121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>T$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:T121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:T121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>V$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:U121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>U$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:U121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:U121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>W$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:V121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>V$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:V121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:V121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>X$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:W121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>W$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:W121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:W121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>Y$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:X121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>X$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:X121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:X121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>Z$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:Y121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>Y$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:Y121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:Y121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AA$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:Z121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>Z$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:Z121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:Z121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AB$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AA121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AA$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AA121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AA121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AC$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AB121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AB$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AB121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AB121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AD$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AC121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AC$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AC121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AC121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AE$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AD121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AD$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AD121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AD121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AF$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AE121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AE$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AE121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AE121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AG$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AF121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AF$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AF121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AF121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AH$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AG121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AG$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AG121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AG121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AI$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AH121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AH$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AH121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AH121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AJ$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AI121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AI$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AI121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AI121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AK$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AJ121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AJ$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AJ121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AJ121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AL$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AK121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AK$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AK121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AK121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AM$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AL121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AL$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AL121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AL121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AN$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AM121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AM$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AM121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AM121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AO$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AN121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AN$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AN121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AN121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AP$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AO121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AO$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AO121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AO121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AQ$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AP121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AP$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AP121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AP121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AR$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AQ121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AQ$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AQ121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AQ121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AS$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AR121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AR$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AR121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AR121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AT$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AS121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AS$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AS121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AS121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AU$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AT121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AT$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AT121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AT121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AV$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AU121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AU$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AU121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AU121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AW$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AV121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AV$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AV121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AV121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AX$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AW121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AW$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AW121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AW121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AY$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AX121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AX$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AX121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AX121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>AZ$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AY121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AY$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AY121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AY121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BA$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AZ121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>AZ$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:AZ121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:AZ121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BB$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BA121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BA$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BA121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BA121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BC$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BB121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BB$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BB121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BB121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BD$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BC121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BC$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BC121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BC121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BE$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BD121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BD$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BD121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BD121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BF$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BE121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BE$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BE121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BE121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BG$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BF121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BF$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BF121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BF121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BH$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BG121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BG$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BG121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BG121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BI$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BH121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BH$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BH121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BH121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BJ$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BI121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BI$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BI121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BI121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BK$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BJ121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BJ$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BJ121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BJ121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BL$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BK121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BK$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BK121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BK121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BM$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BL121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BL$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BL121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BL121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BN$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BM121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BM$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BM121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BM121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BO$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BN121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BN$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BN121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BN121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BP$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BO121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BO$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BO121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BO121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BQ$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BP121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BP$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BP121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BP121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BR$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BQ121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BQ$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BQ121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BQ121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BS$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BR121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BR$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BR121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BR121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BT$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BS121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BS$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BS121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BS121))))","v":0},{"$f":"IF(OFFSET($G111, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G118, -$E121, $E121)=\"SL\",\nIF(OFFSET($G111,-$E121,$E121)+$E121>BU$5,IFERROR((OFFSET($G110,-$E121,$E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BT121)),\nIF(OFFSET($G112,-$E121,$E121)+$E121>BT$5,IFERROR(((OFFSET($G110,-$E121,$E121)-SUM($G121:BT121))*OFFSET($G117, -$E121, $E121)/(OFFSET($G111,-$E121,$E121))),0),OFFSET($G110,-$E121,$E121)-SUM($G121:BT121))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E122)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>P$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:O122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>O$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:O122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:O122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>Q$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:P122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>P$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:P122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:P122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>R$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:Q122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>Q$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:Q122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:Q122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>S$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:R122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>R$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:R122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:R122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>T$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:S122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>S$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:S122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:S122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>U$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:T122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>T$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:T122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:T122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>V$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:U122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>U$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:U122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:U122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>W$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:V122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>V$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:V122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:V122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>X$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:W122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>W$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:W122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:W122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>Y$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:X122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>X$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:X122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:X122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>Z$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:Y122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>Y$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:Y122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:Y122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AA$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:Z122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>Z$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:Z122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:Z122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AB$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AA122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AA$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AA122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AA122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AC$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AB122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AB$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AB122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AB122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AD$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AC122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AC$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AC122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AC122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AE$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AD122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AD$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AD122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AD122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AF$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AE122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AE$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AE122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AE122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AG$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AF122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AF$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AF122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AF122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AH$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AG122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AG$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AG122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AG122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AI$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AH122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AH$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AH122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AH122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AJ$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AI122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AI$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AI122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AI122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AK$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AJ122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AJ$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AJ122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AJ122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AL$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AK122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AK$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AK122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AK122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AM$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AL122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AL$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AL122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AL122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AN$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AM122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AM$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AM122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AM122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AO$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AN122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AN$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AN122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AN122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AP$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AO122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AO$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AO122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AO122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AQ$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AP122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AP$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AP122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AP122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AR$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AQ122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AQ$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AQ122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AQ122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AS$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AR122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AR$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AR122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AR122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AT$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AS122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AS$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AS122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AS122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AU$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AT122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AT$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AT122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AT122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AV$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AU122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AU$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AU122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AU122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AW$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AV122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AV$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AV122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AV122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AX$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AW122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AW$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AW122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AW122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AY$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AX122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AX$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AX122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AX122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>AZ$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AY122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AY$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AY122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AY122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BA$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AZ122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>AZ$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:AZ122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:AZ122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BB$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BA122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BA$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BA122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BA122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BC$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BB122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BB$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BB122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BB122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BD$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BC122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BC$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BC122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BC122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BE$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BD122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BD$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BD122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BD122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BF$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BE122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BE$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BE122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BE122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BG$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BF122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BF$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BF122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BF122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BH$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BG122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BG$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BG122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BG122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BI$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BH122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BH$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BH122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BH122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BJ$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BI122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BI$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BI122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BI122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BK$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BJ122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BJ$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BJ122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BJ122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BL$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BK122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BK$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BK122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BK122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BM$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BL122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BL$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BL122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BL122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BN$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BM122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BM$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BM122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BM122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BO$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BN122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BN$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BN122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BN122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BP$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BO122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BO$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BO122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BO122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BQ$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BP122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BP$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BP122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BP122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BR$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BQ122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BQ$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BQ122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BQ122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BS$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BR122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BR$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BR122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BR122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BT$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BS122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BS$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BS122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BS122))))","v":0},{"$f":"IF(OFFSET($G112, -$E122, $E122)=\"n/a\",0,IF(OFFSET($G119, -$E122, $E122)=\"SL\",\nIF(OFFSET($G112,-$E122,$E122)+$E122>BU$5,IFERROR((OFFSET($G111,-$E122,$E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BT122)),\nIF(OFFSET($G113,-$E122,$E122)+$E122>BT$5,IFERROR(((OFFSET($G111,-$E122,$E122)-SUM($G122:BT122))*OFFSET($G118, -$E122, $E122)/(OFFSET($G112,-$E122,$E122))),0),OFFSET($G111,-$E122,$E122)-SUM($G122:BT122))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E123)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>Q$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:P123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>P$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:P123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:P123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>R$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:Q123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>Q$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:Q123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:Q123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>S$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:R123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>R$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:R123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:R123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>T$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:S123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>S$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:S123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:S123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>U$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:T123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>T$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:T123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:T123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>V$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:U123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>U$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:U123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:U123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>W$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:V123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>V$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:V123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:V123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>X$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:W123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>W$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:W123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:W123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>Y$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:X123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>X$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:X123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:X123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>Z$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:Y123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>Y$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:Y123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:Y123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AA$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:Z123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>Z$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:Z123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:Z123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AB$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AA123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AA$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AA123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AA123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AC$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AB123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AB$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AB123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AB123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AD$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AC123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AC$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AC123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AC123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AE$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AD123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AD$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AD123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AD123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AF$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AE123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AE$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AE123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AE123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AG$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AF123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AF$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AF123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AF123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AH$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AG123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AG$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AG123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AG123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AI$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AH123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AH$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AH123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AH123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AJ$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AI123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AI$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AI123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AI123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AK$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AJ123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AJ$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AJ123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AJ123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AL$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AK123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AK$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AK123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AK123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AM$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AL123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AL$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AL123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AL123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AN$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AM123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AM$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AM123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AM123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AO$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AN123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AN$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AN123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AN123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AP$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AO123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AO$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AO123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AO123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AQ$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AP123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AP$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AP123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AP123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AR$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AQ123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AQ$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AQ123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AQ123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AS$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AR123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AR$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AR123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AR123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AT$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AS123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AS$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AS123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AS123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AU$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AT123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AT$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AT123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AT123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AV$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AU123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AU$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AU123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AU123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AW$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AV123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AV$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AV123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AV123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AX$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AW123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AW$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AW123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AW123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AY$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AX123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AX$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AX123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AX123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>AZ$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AY123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AY$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AY123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AY123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BA$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AZ123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>AZ$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:AZ123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:AZ123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BB$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BA123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BA$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BA123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BA123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BC$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BB123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BB$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BB123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BB123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BD$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BC123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BC$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BC123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BC123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BE$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BD123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BD$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BD123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BD123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BF$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BE123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BE$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BE123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BE123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BG$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BF123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BF$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BF123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BF123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BH$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BG123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BG$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BG123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BG123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BI$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BH123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BH$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BH123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BH123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BJ$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BI123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BI$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BI123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BI123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BK$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BJ123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BJ$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BJ123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BJ123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BL$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BK123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BK$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BK123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BK123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BM$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BL123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BL$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BL123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BL123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BN$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BM123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BM$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BM123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BM123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BO$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BN123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BN$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BN123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BN123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BP$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BO123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BO$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BO123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BO123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BQ$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BP123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BP$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BP123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BP123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BR$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BQ123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BQ$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BQ123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BQ123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BS$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BR123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BR$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BR123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BR123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BT$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BS123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BS$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BS123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BS123))))","v":0},{"$f":"IF(OFFSET($G113, -$E123, $E123)=\"n/a\",0,IF(OFFSET($G120, -$E123, $E123)=\"SL\",\nIF(OFFSET($G113,-$E123,$E123)+$E123>BU$5,IFERROR((OFFSET($G112,-$E123,$E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BT123)),\nIF(OFFSET($G114,-$E123,$E123)+$E123>BT$5,IFERROR(((OFFSET($G112,-$E123,$E123)-SUM($G123:BT123))*OFFSET($G119, -$E123, $E123)/(OFFSET($G113,-$E123,$E123))),0),OFFSET($G112,-$E123,$E123)-SUM($G123:BT123))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E124)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>R$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:Q124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>Q$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:Q124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:Q124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>S$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:R124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>R$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:R124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:R124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>T$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:S124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>S$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:S124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:S124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>U$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:T124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>T$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:T124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:T124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>V$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:U124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>U$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:U124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:U124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>W$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:V124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>V$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:V124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:V124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>X$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:W124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>W$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:W124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:W124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>Y$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:X124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>X$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:X124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:X124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>Z$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:Y124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>Y$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:Y124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:Y124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AA$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:Z124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>Z$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:Z124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:Z124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AB$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AA124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AA$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AA124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AA124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AC$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AB124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AB$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AB124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AB124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AD$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AC124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AC$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AC124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AC124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AE$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AD124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AD$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AD124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AD124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AF$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AE124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AE$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AE124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AE124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AG$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AF124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AF$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AF124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AF124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AH$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AG124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AG$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AG124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AG124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AI$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AH124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AH$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AH124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AH124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AJ$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AI124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AI$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AI124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AI124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AK$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AJ124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AJ$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AJ124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AJ124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AL$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AK124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AK$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AK124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AK124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AM$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AL124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AL$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AL124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AL124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AN$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AM124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AM$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AM124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AM124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AO$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AN124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AN$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AN124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AN124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AP$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AO124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AO$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AO124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AO124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AQ$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AP124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AP$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AP124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AP124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AR$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AQ124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AQ$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AQ124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AQ124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AS$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AR124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AR$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AR124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AR124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AT$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AS124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AS$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AS124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AS124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AU$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AT124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AT$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AT124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AT124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AV$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AU124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AU$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AU124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AU124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AW$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AV124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AV$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AV124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AV124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AX$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AW124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AW$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AW124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AW124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AY$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AX124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AX$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AX124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AX124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>AZ$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AY124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AY$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AY124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AY124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BA$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AZ124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>AZ$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:AZ124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:AZ124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BB$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BA124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BA$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BA124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BA124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BC$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BB124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BB$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BB124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BB124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BD$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BC124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BC$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BC124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BC124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BE$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BD124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BD$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BD124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BD124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BF$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BE124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BE$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BE124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BE124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BG$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BF124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BF$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BF124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BF124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BH$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BG124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BG$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BG124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BG124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BI$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BH124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BH$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BH124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BH124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BJ$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BI124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BI$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BI124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BI124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BK$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BJ124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BJ$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BJ124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BJ124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BL$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BK124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BK$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BK124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BK124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BM$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BL124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BL$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BL124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BL124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BN$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BM124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BM$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BM124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BM124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BO$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BN124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BN$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BN124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BN124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BP$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BO124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BO$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BO124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BO124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BQ$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BP124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BP$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BP124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BP124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BR$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BQ124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BQ$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BQ124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BQ124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BS$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BR124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BR$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BR124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BR124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BT$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BS124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BS$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BS124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BS124))))","v":0},{"$f":"IF(OFFSET($G114, -$E124, $E124)=\"n/a\",0,IF(OFFSET($G121, -$E124, $E124)=\"SL\",\nIF(OFFSET($G114,-$E124,$E124)+$E124>BU$5,IFERROR((OFFSET($G113,-$E124,$E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BT124)),\nIF(OFFSET($G115,-$E124,$E124)+$E124>BT$5,IFERROR(((OFFSET($G113,-$E124,$E124)-SUM($G124:BT124))*OFFSET($G120, -$E124, $E124)/(OFFSET($G114,-$E124,$E124))),0),OFFSET($G113,-$E124,$E124)-SUM($G124:BT124))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E125)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>S$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:R125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>R$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:R125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:R125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>T$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:S125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>S$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:S125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:S125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>U$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:T125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>T$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:T125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:T125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>V$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:U125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>U$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:U125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:U125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>W$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:V125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>V$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:V125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:V125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>X$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:W125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>W$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:W125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:W125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>Y$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:X125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>X$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:X125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:X125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>Z$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:Y125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>Y$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:Y125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:Y125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AA$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:Z125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>Z$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:Z125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:Z125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AB$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AA125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AA$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AA125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AA125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AC$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AB125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AB$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AB125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AB125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AD$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AC125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AC$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AC125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AC125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AE$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AD125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AD$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AD125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AD125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AF$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AE125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AE$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AE125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AE125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AG$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AF125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AF$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AF125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AF125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AH$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AG125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AG$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AG125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AG125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AI$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AH125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AH$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AH125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AH125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AJ$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AI125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AI$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AI125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AI125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AK$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AJ125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AJ$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AJ125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AJ125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AL$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AK125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AK$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AK125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AK125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AM$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AL125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AL$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AL125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AL125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AN$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AM125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AM$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AM125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AM125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AO$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AN125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AN$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AN125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AN125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AP$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AO125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AO$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AO125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AO125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AQ$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AP125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AP$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AP125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AP125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AR$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AQ125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AQ$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AQ125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AQ125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AS$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AR125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AR$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AR125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AR125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AT$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AS125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AS$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AS125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AS125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AU$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AT125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AT$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AT125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AT125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AV$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AU125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AU$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AU125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AU125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AW$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AV125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AV$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AV125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AV125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AX$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AW125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AW$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AW125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AW125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AY$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AX125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AX$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AX125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AX125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>AZ$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AY125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AY$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AY125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AY125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BA$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AZ125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>AZ$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:AZ125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:AZ125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BB$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BA125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BA$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BA125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BA125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BC$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BB125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BB$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BB125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BB125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BD$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BC125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BC$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BC125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BC125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BE$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BD125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BD$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BD125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BD125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BF$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BE125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BE$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BE125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BE125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BG$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BF125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BF$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BF125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BF125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BH$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BG125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BG$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BG125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BG125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BI$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BH125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BH$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BH125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BH125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BJ$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BI125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BI$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BI125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BI125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BK$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BJ125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BJ$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BJ125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BJ125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BL$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BK125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BK$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BK125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BK125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BM$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BL125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BL$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BL125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BL125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BN$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BM125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BM$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BM125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BM125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BO$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BN125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BN$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BN125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BN125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BP$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BO125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BO$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BO125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BO125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BQ$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BP125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BP$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BP125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BP125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BR$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BQ125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BQ$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BQ125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BQ125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BS$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BR125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BR$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BR125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BR125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BT$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BS125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BS$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BS125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BS125))))","v":0},{"$f":"IF(OFFSET($G115, -$E125, $E125)=\"n/a\",0,IF(OFFSET($G122, -$E125, $E125)=\"SL\",\nIF(OFFSET($G115,-$E125,$E125)+$E125>BU$5,IFERROR((OFFSET($G114,-$E125,$E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BT125)),\nIF(OFFSET($G116,-$E125,$E125)+$E125>BT$5,IFERROR(((OFFSET($G114,-$E125,$E125)-SUM($G125:BT125))*OFFSET($G121, -$E125, $E125)/(OFFSET($G115,-$E125,$E125))),0),OFFSET($G114,-$E125,$E125)-SUM($G125:BT125))))","v":0}]
[null,null,null,null,15,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E129)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>W$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:V129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>V$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:V129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:V129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>X$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:W129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>W$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:W129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:W129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>Y$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:X129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>X$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:X129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:X129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>Z$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:Y129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>Y$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:Y129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:Y129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AA$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:Z129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>Z$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:Z129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:Z129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AB$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AA129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AA$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AA129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AA129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AC$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AB129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AB$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AB129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AB129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AD$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AC129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AC$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AC129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AC129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AE$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AD129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AD$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AD129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AD129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AF$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AE129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AE$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AE129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AE129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AG$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AF129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AF$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AF129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AF129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AH$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AG129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AG$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AG129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AG129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AI$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AH129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AH$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AH129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AH129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AJ$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AI129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AI$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AI129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AI129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AK$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AJ129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AJ$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AJ129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AJ129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AL$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AK129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AK$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AK129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AK129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AM$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AL129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AL$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AL129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AL129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AN$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AM129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AM$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AM129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AM129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AO$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AN129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AN$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AN129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AN129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AP$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AO129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AO$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AO129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AO129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AQ$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AP129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AP$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AP129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AP129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AR$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AQ129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AQ$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AQ129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AQ129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AS$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AR129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AR$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AR129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AR129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AT$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AS129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AS$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AS129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AS129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AU$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AT129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AT$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AT129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AT129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AV$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AU129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AU$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AU129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AU129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AW$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AV129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AV$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AV129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AV129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AX$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AW129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AW$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AW129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AW129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AY$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AX129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AX$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AX129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AX129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>AZ$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AY129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AY$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AY129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AY129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>BA$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AZ129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>AZ$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:AZ129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:AZ129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>BB$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BA129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>BA$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:BA129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BA129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>BC$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BB129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>BB$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:BB129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BB129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>BD$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BC129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>BC$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:BC129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BC129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>BE$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BD129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>BD$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:BD129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BD129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>BF$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BE129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>BE$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:BE129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BE129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>BG$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BF129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>BF$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:BF129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BF129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>BH$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BG129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>BG$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:BG129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BG129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>BI$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BH129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>BH$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:BH129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BH129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>BJ$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BI129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>BI$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:BI129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BI129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>BK$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BJ129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>BJ$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:BJ129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BJ129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>BL$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BK129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>BK$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:BK129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BK129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>BM$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BL129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>BL$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:BL129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BL129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>BN$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BM129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>BM$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:BM129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BM129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>BO$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BN129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>BN$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:BN129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BN129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>BP$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BO129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>BO$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:BO129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BO129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>BQ$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BP129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>BP$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:BP129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BP129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>BR$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BQ129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>BQ$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:BQ129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BQ129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>BS$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BR129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>BR$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:BR129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BR129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>BT$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BS129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>BS$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:BS129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BS129))))","v":0},{"$f":"IF(OFFSET($G119, -$E129, $E129)=\"n/a\",0,IF(OFFSET($G126, -$E129, $E129)=\"SL\",\nIF(OFFSET($G119,-$E129,$E129)+$E129>BU$5,IFERROR((OFFSET($G118,-$E129,$E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BT129)),\nIF(OFFSET($G120,-$E129,$E129)+$E129>BT$5,IFERROR(((OFFSET($G118,-$E129,$E129)-SUM($G129:BT129))*OFFSET($G125, -$E129, $E129)/(OFFSET($G119,-$E129,$E129))),0),OFFSET($G118,-$E129,$E129)-SUM($G129:BT129))))","v":0}]
[]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E168)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>N$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:M168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>M$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:M168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:M168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>O$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:N168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>N$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:N168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:N168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>P$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:O168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>O$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:O168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:O168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>Q$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:P168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>P$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:P168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:P168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>R$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:Q168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>Q$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:Q168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:Q168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>S$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:R168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>R$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:R168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:R168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>T$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:S168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>S$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:S168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:S168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>U$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:T168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>T$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:T168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:T168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>V$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:U168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>U$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:U168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:U168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>W$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:V168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>V$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:V168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:V168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>X$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:W168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>W$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:W168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:W168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>Y$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:X168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>X$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:X168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:X168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>Z$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:Y168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>Y$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:Y168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:Y168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AA$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:Z168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>Z$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:Z168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:Z168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AB$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AA168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AA$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AA168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AA168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AC$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AB168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AB$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AB168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AB168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AD$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AC168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AC$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AC168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AC168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AE$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AD168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AD$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AD168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AD168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AF$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AE168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AE$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AE168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AE168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AG$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AF168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AF$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AF168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AF168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AH$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AG168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AG$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AG168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AG168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AI$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AH168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AH$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AH168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AH168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AJ$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AI168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AI$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AI168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AI168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AK$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AJ168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AJ$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AJ168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AJ168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AL$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AK168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AK$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AK168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AK168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AM$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AL168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AL$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AL168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AL168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AN$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AM168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AM$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AM168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AM168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AO$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AN168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AN$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AN168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AN168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AP$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AO168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AO$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AO168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AO168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AQ$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AP168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AP$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AP168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AP168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AR$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AQ168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AQ$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AQ168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AQ168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AS$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AR168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AR$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AR168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AR168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AT$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AS168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AS$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AS168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AS168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AU$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AT168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AT$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AT168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AT168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AV$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AU168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AU$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AU168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AU168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AW$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AV168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AV$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AV168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AV168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AX$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AW168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AW$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AW168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AW168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AY$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AX168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AX$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AX168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AX168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>AZ$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AY168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AY$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AY168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AY168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>BA$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AZ168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>AZ$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:AZ168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:AZ168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>BB$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BA168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>BA$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:BA168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BA168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>BC$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BB168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>BB$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:BB168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BB168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>BD$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BC168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>BC$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:BC168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BC168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>BE$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BD168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>BD$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:BD168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BD168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>BF$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BE168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>BE$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:BE168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BE168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>BG$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BF168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>BF$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:BF168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BF168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>BH$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BG168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>BG$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:BG168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BG168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>BI$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BH168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>BH$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:BH168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BH168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>BJ$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BI168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>BI$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:BI168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BI168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>BK$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BJ168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>BJ$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:BJ168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BJ168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>BL$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BK168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>BK$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:BK168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BK168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>BM$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BL168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>BL$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:BL168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BL168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>BN$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BM168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>BM$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:BM168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BM168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>BO$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BN168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>BN$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:BN168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BN168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>BP$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BO168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>BO$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:BO168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BO168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>BQ$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BP168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>BP$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:BP168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BP168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>BR$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BQ168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>BQ$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:BQ168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BQ168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>BS$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BR168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>BR$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:BR168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BR168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>BT$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BS168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>BS$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:BS168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BS168))))","v":0},{"$f":"IF(OFFSET($G158, -$E168, $E168)=\"n/a\",0,IF(OFFSET($G165, -$E168, $E168)=\"SL\",\nIF(OFFSET($G158,-$E168,$E168)+$E168>BU$5,IFERROR((OFFSET($G157,-$E168,$E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BT168)),\nIF(OFFSET($G159,-$E168,$E168)+$E168>BT$5,IFERROR(((OFFSET($G157,-$E168,$E168)-SUM($G168:BT168))*OFFSET($G164, -$E168, $E168)/(OFFSET($G158,-$E168,$E168))),0),OFFSET($G157,-$E168,$E168)-SUM($G168:BT168))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E176)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>V$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:U193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>U$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:U193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:U193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>W$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:V193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>V$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:V193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:V193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>X$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:W193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>W$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:W193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:W193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>Y$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:X193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>X$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:X193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:X193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>Z$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:Y193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>Y$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:Y193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:Y193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AA$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:Z193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>Z$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:Z193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:Z193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AB$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AA193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AA$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AA193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AA193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AC$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AB193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AB$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AB193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AB193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AD$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AC193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AC$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AC193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AC193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AE$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AD193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AD$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AD193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AD193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AF$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AE193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AE$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AE193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AE193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AG$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AF193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AF$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AF193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AF193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AH$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AG193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AG$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AG193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AG193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AI$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AH193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AH$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AH193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AH193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AJ$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AI193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AI$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AI193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AI193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AK$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AJ193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AJ$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AJ193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AJ193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AL$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AK193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AK$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AK193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AK193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AM$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AL193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AL$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AL193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AL193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AN$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AM193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AM$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AM193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AM193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AO$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AN193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AN$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AN193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AN193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AP$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AO193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AO$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AO193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AO193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AQ$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AP193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AP$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AP193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AP193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AR$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AQ193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AQ$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AQ193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AQ193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AS$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AR193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AR$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AR193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AR193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AT$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AS193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AS$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AS193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AS193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AU$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AT193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AT$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AT193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AT193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AV$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AU193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AU$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AU193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AU193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AW$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AV193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AV$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AV193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AV193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AX$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AW193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AW$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AW193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AW193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AY$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AX193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AX$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AX193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AX193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>AZ$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AY193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AY$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AY193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AY193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>BA$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:AZ193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>AZ$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:AZ193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:AZ193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>BB$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:BA193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>BA$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:BA193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:BA193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>BC$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:BB193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>BB$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:BB193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:BB193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>BD$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:BC193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>BC$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:BC193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:BC193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>BE$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:BD193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>BD$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:BD193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:BD193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>BF$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:BE193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>BE$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:BE193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:BE193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>BG$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:BF193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>BF$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:BF193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:BF193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>BH$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:BG193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>BG$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:BG193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:BG193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>BI$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:BH193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>BH$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:BH193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:BH193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>BJ$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:BI193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>BI$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:BI193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:BI193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>BK$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:BJ193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>BJ$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:BJ193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:BJ193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>BL$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:BK193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>BK$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:BK193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:BK193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>BM$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:BL193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>BL$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:BL193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:BL193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>BN$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:BM193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>BM$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:BM193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:BM193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>BO$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:BN193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>BN$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:BN193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:BN193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>BP$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:BO193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>BO$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:BO193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:BO193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>BQ$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:BP193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>BP$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:BP193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:BP193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>BR$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:BQ193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>BQ$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:BQ193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:BQ193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>BS$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:BR193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>BR$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:BR193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:BR193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>BT$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:BS193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>BS$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:BS193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:BS193))))","v":0},{"$f":"IF(OFFSET($G169, -$E175, $E176)=\"n/a\", 0, IF(OFFSET($G172, -$E175, $E176)=\"SL\",\nIF(OFFSET($G169, -$E175, $E176)+$E176>BU$5, IFERROR((OFFSET($G168, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))), 0), OFFSET($G168, -$E175, $E176)-SUM($G193:BT193)),\nIF(OFFSET($G170, -$E175, $E176)+$E176>BT$5, IFERROR(((OFFSET($G168, -$E175, $E176)-SUM($G193:BT193))*OFFSET($G171, -$E175, $E176)/(OFFSET($G169, -$E175, $E176))),0), OFFSET($G168, -$E175, $E176)-SUM($G193:BT193))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E214)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>L$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:K214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>K$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:K214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:K214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>M$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:L214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>L$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:L214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:L214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>N$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:M214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>M$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:M214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:M214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>O$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:N214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>N$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:N214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:N214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>P$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:O214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>O$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:O214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:O214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>Q$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:P214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>P$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:P214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:P214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>R$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Q214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>Q$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:Q214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Q214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>S$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:R214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>R$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:R214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:R214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>T$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:S214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>S$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:S214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:S214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>U$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:T214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>T$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:T214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:T214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>V$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:U214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>U$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:U214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:U214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>W$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:V214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>V$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:V214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:V214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>X$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:W214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>W$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:W214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:W214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>Y$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:X214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>X$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:X214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:X214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>Z$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Y214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>Y$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:Y214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Y214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AA$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Z214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>Z$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:Z214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Z214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AB$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AA214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AA$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AA214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AA214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AC$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AB214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AB$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AB214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AB214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AD$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AC214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AC$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AC214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AC214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AE$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AD214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AD$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AD214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AD214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AF$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AE214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AE$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AE214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AE214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AG$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AF214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AF$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AF214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AF214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AH$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AG214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AG$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AG214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AG214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AI$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AH214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AH$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AH214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AH214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AJ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AI214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AI$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AI214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AI214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AK$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AJ214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AJ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AJ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AJ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AL$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AK214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AK$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AK214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AK214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AM$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AL214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AL$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AL214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AL214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AN$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AM214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AM$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AM214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AM214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AO$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AN214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AN$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AN214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AN214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AP$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AO214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AO$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AO214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AO214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AQ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AP214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AP$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AP214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AP214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AR$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AQ214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AQ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AQ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AQ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AS$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AR214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AR$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AR214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AR214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AT$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AS214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AS$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AS214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AS214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AU$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AT214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AT$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AT214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AT214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AV$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AU214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AU$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AU214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AU214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AW$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AV214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AV$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AV214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AV214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AX$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AW214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AW$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AW214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AW214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AY$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AX214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AX$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AX214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AX214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AZ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AY214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AY$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AY214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AY214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BA$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AZ214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>AZ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AZ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AZ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BB$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BA214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>BA$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BA214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BA214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BC$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BB214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>BB$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BB214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BB214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BD$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BC214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>BC$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BC214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BC214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BE$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BD214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>BD$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BD214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BD214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BF$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BE214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>BE$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BE214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BE214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BG$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BF214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>BF$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BF214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BF214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BH$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BG214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>BG$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BG214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BG214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BI$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BH214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>BH$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BH214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BH214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BJ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BI214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>BI$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BI214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BI214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BK$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BJ214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>BJ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BJ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BJ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BL$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BK214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>BK$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BK214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BK214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BM$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BL214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>BL$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BL214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BL214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BN$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BM214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>BM$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BM214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BM214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BO$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BN214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>BN$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BN214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BN214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BP$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BO214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>BO$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BO214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BO214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BQ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BP214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>BP$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BP214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BP214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BR$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BQ214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>BQ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BQ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BQ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BS$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BR214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>BR$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BR214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BR214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BT$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BS214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>BS$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BS214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BS214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BU$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BT214)),\nIF(OFFSET($G205,-$E214,$E214)+$E214>BT$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BT214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BT214))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E217)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>O$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:N217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>N$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:N217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:N217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>P$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:O217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>O$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:O217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:O217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>Q$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:P217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>P$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:P217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:P217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>R$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:Q217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>Q$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:Q217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:Q217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>S$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:R217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>R$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:R217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:R217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>T$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:S217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>S$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:S217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:S217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>U$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:T217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>T$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:T217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:T217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>V$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:U217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>U$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:U217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:U217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>W$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:V217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>V$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:V217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:V217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>X$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:W217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>W$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:W217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:W217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>Y$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:X217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>X$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:X217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:X217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>Z$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:Y217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>Y$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:Y217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:Y217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AA$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:Z217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>Z$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:Z217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:Z217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AB$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AA217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AA$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AA217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AA217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AC$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AB217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AB$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AB217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AB217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AD$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AC217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AC$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AC217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AC217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AE$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AD217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AD$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AD217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AD217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AF$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AE217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AE$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AE217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AE217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AG$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AF217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AF$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AF217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AF217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AH$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AG217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AG$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AG217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AG217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AI$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AH217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AH$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AH217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AH217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AJ$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AI217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AI$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AI217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AI217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AK$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AJ217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AJ$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AJ217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AJ217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AL$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AK217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AK$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AK217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AK217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AM$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AL217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AL$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AL217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AL217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AN$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AM217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AM$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AM217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AM217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AO$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AN217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AN$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AN217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AN217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AP$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AO217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AO$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AO217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AO217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AQ$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AP217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AP$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AP217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AP217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AR$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AQ217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AQ$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AQ217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AQ217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AS$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AR217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AR$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AR217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AR217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AT$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AS217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AS$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AS217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AS217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AU$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AT217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AT$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AT217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AT217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AV$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AU217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AU$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AU217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AU217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AW$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AV217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AV$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AV217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AV217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AX$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AW217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AW$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AW217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AW217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AY$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AX217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AX$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AX217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AX217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>AZ$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AY217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AY$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AY217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AY217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>BA$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AZ217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>AZ$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:AZ217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:AZ217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>BB$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BA217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>BA$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:BA217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BA217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>BC$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BB217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>BB$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:BB217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BB217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>BD$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BC217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>BC$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:BC217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BC217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>BE$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BD217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>BD$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:BD217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BD217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>BF$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BE217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>BE$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:BE217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BE217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>BG$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BF217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>BF$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:BF217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BF217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>BH$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BG217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>BG$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:BG217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BG217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>BI$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BH217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>BH$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:BH217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BH217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>BJ$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BI217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>BI$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:BI217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BI217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>BK$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BJ217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>BJ$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:BJ217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BJ217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>BL$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BK217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>BK$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:BK217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BK217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>BM$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BL217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>BL$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:BL217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BL217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>BN$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BM217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>BM$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:BM217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BM217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>BO$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BN217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>BN$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:BN217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BN217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>BP$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BO217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>BO$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:BO217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BO217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>BQ$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BP217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>BP$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:BP217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BP217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>BR$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BQ217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>BQ$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:BQ217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BQ217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>BS$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BR217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>BR$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:BR217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BR217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>BT$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BS217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>BS$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:BS217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BS217))))","v":0},{"$f":"IF(OFFSET($G207, -$E217, $E217)=\"n/a\",0,IF(OFFSET($G214, -$E217, $E217)=\"SL\",\nIF(OFFSET($G207,-$E217,$E217)+$E217>BU$5,IFERROR((OFFSET($G206,-$E217,$E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BT217)),\nIF(OFFSET($G208,-$E217,$E217)+$E217>BT$5,IFERROR(((OFFSET($G206,-$E217,$E217)-SUM($G217:BT217))*OFFSET($G213, -$E217, $E217)/(OFFSET($G207,-$E217,$E217))),0),OFFSET($G206,-$E217,$E217)-SUM($G217:BT217))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E225)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>W$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:V242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>V$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:V242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:V242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>X$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:W242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>W$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:W242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:W242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>Y$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:X242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>X$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:X242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:X242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>Z$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:Y242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>Y$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:Y242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:Y242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AA$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:Z242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>Z$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:Z242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:Z242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AB$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AA242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AA$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AA242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AA242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AC$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AB242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AB$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AB242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AB242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AD$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AC242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AC$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AC242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AC242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AE$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AD242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AD$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AD242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AD242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AF$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AE242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AE$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AE242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AE242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AG$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AF242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AF$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AF242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AF242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AH$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AG242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AG$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AG242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AG242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AI$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AH242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AH$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AH242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AH242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AJ$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AI242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AI$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AI242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AI242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AK$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AJ242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AJ$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AJ242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AJ242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AL$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AK242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AK$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AK242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AK242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AM$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AL242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AL$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AL242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AL242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AN$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AM242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AM$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AM242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AM242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AO$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AN242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AN$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AN242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AN242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AP$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AO242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AO$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AO242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AO242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AQ$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AP242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AP$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AP242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AP242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AR$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AQ242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AQ$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AQ242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AQ242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AS$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AR242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AR$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AR242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AR242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AT$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AS242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AS$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AS242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AS242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AU$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AT242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AT$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AT242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AT242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AV$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AU242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AU$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AU242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AU242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AW$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AV242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AV$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AV242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AV242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AX$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AW242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AW$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AW242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AW242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AY$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AX242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AX$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AX242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AX242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>AZ$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AY242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AY$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AY242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AY242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>BA$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:AZ242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>AZ$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:AZ242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:AZ242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>BB$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:BA242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>BA$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:BA242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:BA242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>BC$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:BB242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>BB$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:BB242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:BB242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>BD$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:BC242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>BC$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:BC242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:BC242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>BE$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:BD242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>BD$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:BD242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:BD242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>BF$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:BE242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>BE$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:BE242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:BE242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>BG$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:BF242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>BF$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:BF242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:BF242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>BH$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:BG242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>BG$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:BG242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:BG242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>BI$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:BH242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>BH$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:BH242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:BH242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>BJ$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:BI242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>BI$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:BI242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:BI242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>BK$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:BJ242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>BJ$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:BJ242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:BJ242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>BL$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:BK242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>BK$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:BK242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:BK242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>BM$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:BL242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>BL$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:BL242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:BL242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>BN$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:BM242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>BM$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:BM242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:BM242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>BO$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:BN242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>BN$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:BN242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:BN242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>BP$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:BO242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>BO$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:BO242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:BO242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>BQ$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:BP242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>BP$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:BP242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:BP242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>BR$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:BQ242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>BQ$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:BQ242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:BQ242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>BS$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:BR242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>BR$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:BR242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:BR242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>BT$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:BS242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>BS$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:BS242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:BS242))))","v":0},{"$f":"IF(OFFSET($G218, -$E224, $E225)=\"n/a\", 0, IF(OFFSET($G221, -$E224, $E225)=\"SL\",\nIF(OFFSET($G218, -$E224, $E225)+$E225>BU$5, IFERROR((OFFSET($G217, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))), 0), OFFSET($G217, -$E224, $E225)-SUM($G242:BT242)),\nIF(OFFSET($G219, -$E224, $E225)+$E225>BT$5, IFERROR(((OFFSET($G217, -$E224, $E225)-SUM($G242:BT242))*OFFSET($G220, -$E224, $E225)/(OFFSET($G218, -$E224, $E225))),0), OFFSET($G217, -$E224, $E225)-SUM($G242:BT242))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E263)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>M$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:L263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>L$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:L263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:L263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>N$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:M263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>M$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:M263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:M263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>O$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:N263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>N$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:N263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:N263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>P$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:O263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>O$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:O263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:O263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>Q$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:P263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>P$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:P263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:P263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>R$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:Q263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>Q$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:Q263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:Q263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>S$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:R263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>R$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:R263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:R263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>T$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:S263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>S$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:S263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:S263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>U$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:T263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>T$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:T263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:T263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>V$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:U263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>U$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:U263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:U263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>W$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:V263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>V$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:V263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:V263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>X$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:W263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>W$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:W263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:W263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>Y$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:X263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>X$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:X263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:X263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>Z$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:Y263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>Y$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:Y263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:Y263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AA$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:Z263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>Z$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:Z263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:Z263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AB$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AA263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AA$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AA263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AA263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AC$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AB263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AB$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AB263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AB263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AD$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AC263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AC$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AC263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AC263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AE$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AD263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AD$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AD263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AD263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AF$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AE263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AE$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AE263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AE263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AG$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AF263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AF$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AF263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AF263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AH$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AG263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AG$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AG263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AG263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AI$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AH263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AH$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AH263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AH263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AJ$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AI263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AI$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AI263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AI263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AK$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AJ263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AJ$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AJ263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AJ263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AL$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AK263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AK$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AK263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AK263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AM$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AL263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AL$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AL263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AL263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AN$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AM263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AM$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AM263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AM263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AO$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AN263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AN$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AN263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AN263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AP$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AO263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AO$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AO263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AO263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AQ$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AP263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AP$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AP263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AP263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AR$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AQ263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AQ$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AQ263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AQ263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AS$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AR263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AR$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AR263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AR263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AT$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AS263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AS$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AS263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AS263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AU$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AT263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AT$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AT263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AT263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AV$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AU263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AU$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AU263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AU263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AW$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AV263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AV$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AV263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AV263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AX$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AW263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AW$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AW263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AW263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AY$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AX263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AX$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AX263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AX263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>AZ$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AY263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AY$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AY263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AY263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>BA$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AZ263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>AZ$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:AZ263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:AZ263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>BB$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BA263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>BA$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:BA263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BA263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>BC$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BB263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>BB$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:BB263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BB263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>BD$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BC263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>BC$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:BC263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BC263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>BE$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BD263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>BD$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:BD263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BD263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>BF$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BE263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>BE$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:BE263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BE263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>BG$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BF263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>BF$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:BF263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BF263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>BH$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BG263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>BG$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:BG263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BG263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>BI$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BH263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>BH$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:BH263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BH263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>BJ$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BI263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>BI$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:BI263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BI263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>BK$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BJ263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>BJ$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:BJ263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BJ263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>BL$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BK263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>BK$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:BK263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BK263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>BM$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BL263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>BL$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:BL263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BL263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>BN$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BM263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>BM$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:BM263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BM263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>BO$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BN263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>BN$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:BN263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BN263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>BP$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BO263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>BO$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:BO263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BO263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>BQ$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BP263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>BP$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:BP263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BP263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>BR$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BQ263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>BQ$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:BQ263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BQ263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>BS$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BR263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>BR$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:BR263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BR263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>BT$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BS263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>BS$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:BS263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BS263))))","v":0},{"$f":"IF(OFFSET($G253, -$E263, $E263)=\"n/a\",0,IF(OFFSET($G260, -$E263, $E263)=\"SL\",\nIF(OFFSET($G253,-$E263,$E263)+$E263>BU$5,IFERROR((OFFSET($G252,-$E263,$E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BT263)),\nIF(OFFSET($G254,-$E263,$E263)+$E263>BT$5,IFERROR(((OFFSET($G252,-$E263,$E263)-SUM($G263:BT263))*OFFSET($G259, -$E263, $E263)/(OFFSET($G253,-$E263,$E263))),0),OFFSET($G252,-$E263,$E263)-SUM($G263:BT263))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E270)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>T$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:S270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>S$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:S270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:S270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>U$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:T270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>T$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:T270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:T270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>V$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:U270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>U$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:U270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:U270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>W$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:V270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>V$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:V270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:V270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>X$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:W270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>W$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:W270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:W270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>Y$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:X270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>X$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:X270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:X270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>Z$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:Y270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>Y$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:Y270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:Y270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AA$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:Z270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>Z$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:Z270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:Z270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AB$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AA270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AA$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AA270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AA270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AC$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AB270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AB$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AB270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AB270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AD$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AC270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AC$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AC270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AC270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AE$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AD270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AD$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AD270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AD270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AF$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AE270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AE$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AE270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AE270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AG$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AF270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AF$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AF270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AF270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AH$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AG270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AG$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AG270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AG270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AI$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AH270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AH$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AH270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AH270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AJ$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AI270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AI$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AI270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AI270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AK$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AJ270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AJ$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AJ270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AJ270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AL$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AK270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AK$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AK270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AK270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AM$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AL270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AL$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AL270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AL270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AN$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AM270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AM$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AM270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AM270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AO$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AN270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AN$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AN270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AN270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AP$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AO270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AO$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AO270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AO270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AQ$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AP270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AP$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AP270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AP270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AR$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AQ270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AQ$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AQ270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AQ270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AS$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AR270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AR$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AR270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AR270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AT$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AS270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AS$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AS270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AS270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AU$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AT270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AT$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AT270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AT270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AV$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AU270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AU$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AU270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AU270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AW$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AV270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AV$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AV270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AV270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AX$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AW270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AW$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AW270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AW270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AY$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AX270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AX$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AX270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AX270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>AZ$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AY270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AY$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AY270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AY270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BA$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AZ270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>AZ$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:AZ270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:AZ270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BB$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BA270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BA$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BA270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BA270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BC$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BB270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BB$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BB270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BB270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BD$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BC270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BC$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BC270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BC270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BE$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BD270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BD$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BD270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BD270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BF$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BE270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BE$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BE270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BE270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BG$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BF270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BF$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BF270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BF270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BH$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BG270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BG$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BG270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BG270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BI$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BH270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BH$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BH270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BH270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BJ$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BI270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BI$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BI270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BI270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BK$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BJ270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BJ$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BJ270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BJ270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BL$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BK270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BK$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BK270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BK270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BM$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BL270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BL$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BL270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BL270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BN$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BM270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BM$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BM270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BM270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BO$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BN270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BN$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BN270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BN270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BP$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BO270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BO$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BO270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BO270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BQ$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BP270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BP$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BP270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BP270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BR$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BQ270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BQ$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BQ270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BQ270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BS$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BR270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BR$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BR270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BR270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BT$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BS270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BS$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BS270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BS270))))","v":0},{"$f":"IF(OFFSET($G260, -$E270, $E270)=\"n/a\",0,IF(OFFSET($G267, -$E270, $E270)=\"SL\",\nIF(OFFSET($G260,-$E270,$E270)+$E270>BU$5,IFERROR((OFFSET($G259,-$E270,$E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BT270)),\nIF(OFFSET($G261,-$E270,$E270)+$E270>BT$5,IFERROR(((OFFSET($G259,-$E270,$E270)-SUM($G270:BT270))*OFFSET($G266, -$E270, $E270)/(OFFSET($G260,-$E270,$E270))),0),OFFSET($G259,-$E270,$E270)-SUM($G270:BT270))))","v":0}]
[]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E312)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>N$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:M312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>M$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:M312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:M312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>O$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:N312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>N$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:N312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:N312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>P$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:O312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>O$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:O312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:O312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>Q$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:P312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>P$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:P312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:P312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>R$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:Q312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>Q$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:Q312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:Q312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>S$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:R312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>R$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:R312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:R312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>T$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:S312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>S$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:S312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:S312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>U$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:T312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>T$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:T312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:T312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>V$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:U312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>U$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:U312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:U312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>W$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:V312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>V$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:V312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:V312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>X$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:W312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>W$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:W312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:W312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>Y$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:X312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>X$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:X312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:X312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>Z$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:Y312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>Y$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:Y312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:Y312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AA$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:Z312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>Z$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:Z312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:Z312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AB$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AA312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AA$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AA312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AA312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AC$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AB312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AB$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AB312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AB312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AD$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AC312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AC$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AC312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AC312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AE$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AD312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AD$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AD312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AD312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AF$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AE312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AE$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AE312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AE312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AG$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AF312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AF$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AF312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AF312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AH$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AG312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AG$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AG312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AG312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AI$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AH312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AH$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AH312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AH312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AJ$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AI312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AI$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AI312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AI312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AK$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AJ312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AJ$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AJ312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AJ312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AL$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AK312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AK$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AK312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AK312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AM$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AL312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AL$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AL312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AL312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AN$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AM312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AM$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AM312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AM312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AO$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AN312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AN$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AN312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AN312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AP$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AO312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AO$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AO312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AO312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AQ$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AP312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AP$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AP312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AP312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AR$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AQ312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AQ$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AQ312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AQ312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AS$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AR312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AR$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AR312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AR312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AT$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AS312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AS$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AS312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AS312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AU$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AT312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AT$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AT312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AT312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AV$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AU312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AU$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AU312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AU312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AW$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AV312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AV$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AV312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AV312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AX$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AW312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AW$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AW312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AW312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AY$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AX312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AX$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AX312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AX312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>AZ$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AY312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AY$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AY312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AY312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>BA$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AZ312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>AZ$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:AZ312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:AZ312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>BB$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BA312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>BA$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:BA312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BA312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>BC$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BB312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>BB$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:BB312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BB312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>BD$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BC312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>BC$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:BC312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BC312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>BE$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BD312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>BD$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:BD312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BD312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>BF$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BE312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>BE$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:BE312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BE312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>BG$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BF312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>BF$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:BF312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BF312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>BH$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BG312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>BG$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:BG312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BG312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>BI$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BH312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>BH$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:BH312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BH312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>BJ$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BI312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>BI$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:BI312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BI312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>BK$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BJ312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>BJ$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:BJ312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BJ312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>BL$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BK312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>BK$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:BK312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BK312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>BM$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BL312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>BL$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:BL312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BL312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>BN$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BM312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>BM$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:BM312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BM312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>BO$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BN312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>BN$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:BN312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BN312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>BP$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BO312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>BO$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:BO312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BO312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>BQ$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BP312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>BP$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:BP312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BP312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>BR$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BQ312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>BQ$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:BQ312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BQ312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>BS$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BR312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>BR$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:BR312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BR312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>BT$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BS312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>BS$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:BS312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BS312))))","v":0},{"$f":"IF(OFFSET($G302, -$E312, $E312)=\"n/a\",0,IF(OFFSET($G309, -$E312, $E312)=\"SL\",\nIF(OFFSET($G302,-$E312,$E312)+$E312>BU$5,IFERROR((OFFSET($G301,-$E312,$E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BT312)),\nIF(OFFSET($G303,-$E312,$E312)+$E312>BT$5,IFERROR(((OFFSET($G301,-$E312,$E312)-SUM($G312:BT312))*OFFSET($G308, -$E312, $E312)/(OFFSET($G302,-$E312,$E312))),0),OFFSET($G301,-$E312,$E312)-SUM($G312:BT312))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E320)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>V$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:U337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>U$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:U337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:U337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>W$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:V337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>V$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:V337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:V337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>X$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:W337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>W$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:W337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:W337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>Y$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:X337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>X$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:X337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:X337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>Z$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:Y337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>Y$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:Y337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:Y337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AA$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:Z337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>Z$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:Z337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:Z337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AB$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AA337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AA$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AA337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AA337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AC$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AB337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AB$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AB337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AB337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AD$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AC337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AC$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AC337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AC337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AE$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AD337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AD$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AD337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AD337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AF$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AE337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AE$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AE337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AE337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AG$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AF337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AF$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AF337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AF337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AH$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AG337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AG$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AG337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AG337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AI$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AH337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AH$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AH337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AH337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AJ$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AI337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AI$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AI337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AI337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AK$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AJ337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AJ$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AJ337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AJ337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AL$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AK337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AK$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AK337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AK337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AM$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AL337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AL$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AL337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AL337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AN$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AM337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AM$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AM337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AM337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AO$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AN337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AN$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AN337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AN337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AP$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AO337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AO$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AO337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AO337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AQ$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AP337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AP$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AP337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AP337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AR$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AQ337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AQ$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AQ337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AQ337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AS$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AR337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AR$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AR337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AR337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AT$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AS337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AS$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AS337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AS337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AU$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AT337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AT$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AT337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AT337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AV$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AU337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AU$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AU337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AU337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AW$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AV337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AV$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AV337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AV337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AX$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AW337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AW$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AW337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AW337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AY$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AX337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AX$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AX337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AX337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>AZ$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AY337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AY$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AY337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AY337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BA$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:AZ337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>AZ$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:AZ337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:AZ337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BB$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:BA337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BA$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:BA337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:BA337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BC$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:BB337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BB$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:BB337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:BB337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BD$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:BC337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BC$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:BC337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:BC337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BE$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:BD337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BD$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:BD337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:BD337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BF$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:BE337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BE$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:BE337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:BE337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BG$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:BF337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BF$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:BF337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:BF337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BH$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:BG337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BG$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:BG337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:BG337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BI$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:BH337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BH$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:BH337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:BH337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BJ$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:BI337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BI$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:BI337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:BI337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BK$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:BJ337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BJ$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:BJ337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:BJ337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BL$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:BK337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BK$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:BK337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:BK337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BM$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:BL337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BL$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:BL337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:BL337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BN$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:BM337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BM$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:BM337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:BM337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BO$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:BN337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BN$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:BN337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:BN337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BP$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:BO337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BO$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:BO337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:BO337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BQ$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:BP337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BP$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:BP337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:BP337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BR$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:BQ337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BQ$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:BQ337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:BQ337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BS$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:BR337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BR$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:BR337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:BR337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BT$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:BS337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BS$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:BS337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:BS337))))","v":0},{"$f":"IF(OFFSET($G313, -$E319, $E320)=\"n/a\", 0, IF(OFFSET($G316, -$E319, $E320)=\"SL\",\nIF(OFFSET($G313, -$E319, $E320)+$E320>BU$5, IFERROR((OFFSET($G312, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))), 0), OFFSET($G312, -$E319, $E320)-SUM($G337:BT337)),\nIF(OFFSET($G314, -$E319, $E320)+$E320>BT$5, IFERROR(((OFFSET($G312, -$E319, $E320)-SUM($G337:BT337))*OFFSET($G315, -$E319, $E320)/(OFFSET($G313, -$E319, $E320))),0), OFFSET($G312, -$E319, $E320)-SUM($G337:BT337))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E358)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>L$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:K358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>K$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:K358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:K358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>M$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:L358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>L$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:L358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:L358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>N$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:M358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>M$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:M358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:M358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>O$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:N358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>N$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:N358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:N358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>P$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:O358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>O$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:O358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:O358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>Q$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:P358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>P$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:P358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:P358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>R$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:Q358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>Q$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:Q358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:Q358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>S$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:R358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>R$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:R358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:R358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>T$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:S358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>S$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:S358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:S358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>U$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:T358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>T$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:T358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:T358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>V$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:U358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>U$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:U358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:U358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>W$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:V358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>V$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:V358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:V358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>X$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:W358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>W$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:W358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:W358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>Y$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:X358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>X$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:X358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:X358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>Z$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:Y358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>Y$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:Y358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:Y358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AA$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:Z358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>Z$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:Z358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:Z358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AB$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AA358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AA$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AA358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AA358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AC$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AB358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AB$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AB358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AB358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AD$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AC358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AC$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AC358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AC358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AE$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AD358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AD$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AD358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AD358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AF$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AE358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AE$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AE358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AE358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AG$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AF358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AF$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AF358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AF358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AH$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AG358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AG$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AG358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AG358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AI$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AH358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AH$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AH358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AH358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AJ$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AI358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AI$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AI358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AI358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AK$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AJ358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AJ$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AJ358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AJ358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AL$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AK358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AK$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AK358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AK358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AM$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AL358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AL$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AL358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AL358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AN$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AM358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AM$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AM358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AM358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AO$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AN358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AN$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AN358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AN358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AP$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AO358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AO$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AO358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AO358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AQ$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AP358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AP$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AP358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AP358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AR$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AQ358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AQ$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AQ358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AQ358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AS$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AR358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AR$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AR358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AR358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AT$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AS358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AS$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AS358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AS358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AU$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AT358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AT$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AT358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AT358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AV$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AU358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AU$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AU358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AU358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AW$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AV358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AV$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AV358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AV358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AX$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AW358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AW$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AW358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AW358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AY$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AX358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AX$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AX358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AX358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>AZ$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AY358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AY$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AY358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AY358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>BA$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AZ358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>AZ$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:AZ358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:AZ358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>BB$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BA358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>BA$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:BA358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BA358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>BC$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BB358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>BB$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:BB358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BB358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>BD$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BC358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>BC$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:BC358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BC358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>BE$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BD358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>BD$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:BD358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BD358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>BF$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BE358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>BE$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:BE358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BE358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>BG$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BF358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>BF$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:BF358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BF358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>BH$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BG358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>BG$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:BG358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BG358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>BI$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BH358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>BH$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:BH358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BH358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>BJ$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BI358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>BI$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:BI358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BI358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>BK$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BJ358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>BJ$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:BJ358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BJ358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>BL$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BK358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>BK$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:BK358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BK358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>BM$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BL358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>BL$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:BL358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BL358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>BN$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BM358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>BM$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:BM358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BM358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>BO$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BN358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>BN$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:BN358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BN358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>BP$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BO358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>BO$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:BO358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BO358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>BQ$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BP358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>BP$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:BP358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BP358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>BR$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BQ358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>BQ$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:BQ358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BQ358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>BS$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BR358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>BR$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:BR358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BR358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>BT$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BS358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>BS$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:BS358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BS358))))","v":0},{"$f":"IF(OFFSET($G348, -$E358, $E358)=\"n/a\",0,IF(OFFSET($G355, -$E358, $E358)=\"SL\",\nIF(OFFSET($G348,-$E358,$E358)+$E358>BU$5,IFERROR((OFFSET($G347,-$E358,$E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BT358)),\nIF(OFFSET($G349,-$E358,$E358)+$E358>BT$5,IFERROR(((OFFSET($G347,-$E358,$E358)-SUM($G358:BT358))*OFFSET($G354, -$E358, $E358)/(OFFSET($G348,-$E358,$E358))),0),OFFSET($G347,-$E358,$E358)-SUM($G358:BT358))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E361)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>O$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:N361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>N$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:N361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:N361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>P$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:O361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>O$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:O361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:O361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>Q$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:P361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>P$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:P361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:P361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>R$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:Q361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>Q$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:Q361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:Q361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>S$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:R361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>R$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:R361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:R361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>T$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:S361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>S$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:S361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:S361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>U$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:T361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>T$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:T361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:T361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>V$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:U361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>U$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:U361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:U361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>W$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:V361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>V$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:V361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:V361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>X$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:W361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>W$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:W361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:W361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>Y$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:X361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>X$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:X361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:X361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>Z$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:Y361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>Y$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:Y361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:Y361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AA$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:Z361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>Z$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:Z361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:Z361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AB$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AA361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AA$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AA361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AA361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AC$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AB361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AB$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AB361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AB361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AD$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AC361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AC$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AC361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AC361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AE$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AD361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AD$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AD361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AD361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AF$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AE361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AE$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AE361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AE361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AG$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AF361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AF$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AF361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AF361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AH$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AG361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AG$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AG361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AG361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AI$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AH361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AH$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AH361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AH361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AJ$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AI361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AI$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AI361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AI361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AK$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AJ361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AJ$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AJ361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AJ361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AL$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AK361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AK$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AK361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AK361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AM$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AL361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AL$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AL361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AL361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AN$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AM361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AM$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AM361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AM361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AO$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AN361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AN$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AN361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AN361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AP$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AO361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AO$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AO361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AO361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AQ$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AP361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AP$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AP361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AP361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AR$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AQ361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AQ$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AQ361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AQ361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AS$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AR361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AR$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AR361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AR361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AT$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AS361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AS$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AS361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AS361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AU$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AT361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AT$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AT361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AT361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AV$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AU361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AU$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AU361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AU361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AW$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AV361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AV$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AV361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AV361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AX$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AW361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AW$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AW361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AW361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AY$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AX361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AX$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AX361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AX361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>AZ$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AY361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AY$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AY361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AY361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>BA$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AZ361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>AZ$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:AZ361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:AZ361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>BB$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BA361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>BA$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:BA361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BA361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>BC$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BB361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>BB$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:BB361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BB361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>BD$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BC361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>BC$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:BC361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BC361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>BE$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BD361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>BD$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:BD361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BD361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>BF$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BE361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>BE$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:BE361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BE361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>BG$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BF361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>BF$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:BF361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BF361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>BH$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BG361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>BG$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:BG361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BG361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>BI$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BH361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>BH$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:BH361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BH361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>BJ$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BI361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>BI$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:BI361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BI361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>BK$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BJ361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>BJ$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:BJ361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BJ361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>BL$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BK361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>BK$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:BK361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BK361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>BM$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BL361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>BL$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:BL361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BL361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>BN$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BM361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>BM$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:BM361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BM361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>BO$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BN361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>BN$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:BN361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BN361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>BP$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BO361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>BO$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:BO361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BO361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>BQ$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BP361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>BP$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:BP361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BP361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>BR$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BQ361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>BQ$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:BQ361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BQ361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>BS$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BR361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>BR$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:BR361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BR361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>BT$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BS361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>BS$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:BS361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BS361))))","v":0},{"$f":"IF(OFFSET($G351, -$E361, $E361)=\"n/a\",0,IF(OFFSET($G358, -$E361, $E361)=\"SL\",\nIF(OFFSET($G351,-$E361,$E361)+$E361>BU$5,IFERROR((OFFSET($G350,-$E361,$E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BT361)),\nIF(OFFSET($G352,-$E361,$E361)+$E361>BT$5,IFERROR(((OFFSET($G350,-$E361,$E361)-SUM($G361:BT361))*OFFSET($G357, -$E361, $E361)/(OFFSET($G351,-$E361,$E361))),0),OFFSET($G350,-$E361,$E361)-SUM($G361:BT361))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E369)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>W$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:V386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>V$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:V386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:V386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>X$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:W386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>W$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:W386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:W386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>Y$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:X386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>X$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:X386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:X386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>Z$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:Y386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>Y$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:Y386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:Y386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AA$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:Z386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>Z$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:Z386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:Z386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AB$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AA386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AA$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AA386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AA386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AC$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AB386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AB$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AB386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AB386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AD$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AC386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AC$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AC386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AC386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AE$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AD386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AD$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AD386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AD386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AF$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AE386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AE$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AE386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AE386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AG$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AF386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AF$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AF386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AF386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AH$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AG386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AG$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AG386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AG386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AI$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AH386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AH$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AH386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AH386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AJ$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AI386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AI$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AI386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AI386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AK$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AJ386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AJ$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AJ386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AJ386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AL$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AK386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AK$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AK386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AK386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AM$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AL386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AL$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AL386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AL386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AN$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AM386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AM$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AM386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AM386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AO$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AN386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AN$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AN386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AN386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AP$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AO386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AO$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AO386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AO386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AQ$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AP386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AP$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AP386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AP386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AR$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AQ386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AQ$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AQ386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AQ386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AS$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AR386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AR$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AR386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AR386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AT$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AS386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AS$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AS386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AS386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AU$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AT386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AT$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AT386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AT386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AV$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AU386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AU$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AU386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AU386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AW$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AV386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AV$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AV386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AV386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AX$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AW386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AW$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AW386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AW386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AY$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AX386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AX$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AX386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AX386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>AZ$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AY386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AY$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AY386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AY386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>BA$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:AZ386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>AZ$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:AZ386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:AZ386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>BB$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:BA386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>BA$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:BA386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:BA386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>BC$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:BB386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>BB$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:BB386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:BB386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>BD$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:BC386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>BC$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:BC386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:BC386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>BE$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:BD386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>BD$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:BD386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:BD386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>BF$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:BE386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>BE$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:BE386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:BE386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>BG$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:BF386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>BF$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:BF386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:BF386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>BH$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:BG386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>BG$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:BG386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:BG386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>BI$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:BH386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>BH$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:BH386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:BH386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>BJ$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:BI386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>BI$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:BI386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:BI386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>BK$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:BJ386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>BJ$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:BJ386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:BJ386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>BL$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:BK386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>BK$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:BK386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:BK386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>BM$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:BL386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>BL$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:BL386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:BL386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>BN$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:BM386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>BM$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:BM386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:BM386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>BO$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:BN386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>BN$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:BN386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:BN386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>BP$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:BO386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>BO$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:BO386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:BO386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>BQ$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:BP386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>BP$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:BP386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:BP386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>BR$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:BQ386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>BQ$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:BQ386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:BQ386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>BS$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:BR386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>BR$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:BR386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:BR386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>BT$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:BS386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>BS$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:BS386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:BS386))))","v":0},{"$f":"IF(OFFSET($G362, -$E368, $E369)=\"n/a\", 0, IF(OFFSET($G365, -$E368, $E369)=\"SL\",\nIF(OFFSET($G362, -$E368, $E369)+$E369>BU$5, IFERROR((OFFSET($G361, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))), 0), OFFSET($G361, -$E368, $E369)-SUM($G386:BT386)),\nIF(OFFSET($G363, -$E368, $E369)+$E369>BT$5, IFERROR(((OFFSET($G361, -$E368, $E369)-SUM($G386:BT386))*OFFSET($G364, -$E368, $E369)/(OFFSET($G362, -$E368, $E369))),0), OFFSET($G361, -$E368, $E369)-SUM($G386:BT386))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E407)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>M$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:L407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>L$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:L407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:L407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>N$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:M407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>M$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:M407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:M407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>O$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:N407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>N$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:N407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:N407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>P$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:O407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>O$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:O407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:O407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>Q$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:P407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>P$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:P407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:P407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>R$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:Q407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>Q$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:Q407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:Q407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>S$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:R407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>R$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:R407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:R407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>T$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:S407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>S$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:S407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:S407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>U$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:T407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>T$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:T407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:T407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>V$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:U407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>U$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:U407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:U407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>W$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:V407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>V$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:V407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:V407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>X$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:W407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>W$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:W407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:W407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>Y$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:X407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>X$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:X407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:X407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>Z$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:Y407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>Y$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:Y407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:Y407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AA$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:Z407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>Z$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:Z407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:Z407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AB$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AA407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AA$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AA407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AA407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AC$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AB407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AB$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AB407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AB407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AD$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AC407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AC$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AC407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AC407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AE$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AD407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AD$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AD407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AD407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AF$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AE407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AE$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AE407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AE407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AG$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AF407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AF$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AF407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AF407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AH$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AG407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AG$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AG407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AG407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AI$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AH407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AH$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AH407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AH407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AJ$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AI407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AI$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AI407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AI407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AK$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AJ407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AJ$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AJ407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AJ407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AL$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AK407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AK$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AK407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AK407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AM$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AL407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AL$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AL407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AL407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AN$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AM407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AM$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AM407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AM407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AO$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AN407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AN$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AN407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AN407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AP$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AO407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AO$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AO407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AO407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AQ$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AP407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AP$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AP407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AP407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AR$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AQ407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AQ$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AQ407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AQ407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AS$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AR407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AR$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AR407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AR407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AT$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AS407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AS$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AS407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AS407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AU$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AT407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AT$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AT407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AT407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AV$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AU407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AU$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AU407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AU407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AW$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AV407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AV$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AV407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AV407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AX$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AW407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AW$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AW407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AW407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AY$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AX407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AX$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AX407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AX407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>AZ$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AY407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AY$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AY407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AY407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>BA$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AZ407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>AZ$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:AZ407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:AZ407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>BB$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BA407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>BA$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:BA407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BA407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>BC$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BB407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>BB$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:BB407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BB407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>BD$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BC407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>BC$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:BC407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BC407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>BE$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BD407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>BD$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:BD407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BD407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>BF$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BE407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>BE$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:BE407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BE407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>BG$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BF407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>BF$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:BF407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BF407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>BH$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BG407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>BG$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:BG407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BG407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>BI$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BH407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>BH$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:BH407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BH407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>BJ$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BI407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>BI$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:BI407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BI407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>BK$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BJ407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>BJ$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:BJ407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BJ407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>BL$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BK407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>BK$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:BK407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BK407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>BM$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BL407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>BL$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:BL407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BL407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>BN$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BM407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>BM$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:BM407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BM407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>BO$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BN407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>BN$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:BN407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BN407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>BP$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BO407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>BO$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:BO407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BO407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>BQ$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BP407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>BP$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:BP407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BP407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>BR$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BQ407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>BQ$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:BQ407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BQ407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>BS$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BR407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>BR$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:BR407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BR407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>BT$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BS407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>BS$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:BS407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BS407))))","v":0},{"$f":"IF(OFFSET($G397, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G404, -$E407, $E407)=\"SL\",\nIF(OFFSET($G397,-$E407,$E407)+$E407>BU$5,IFERROR((OFFSET($G396,-$E407,$E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BT407)),\nIF(OFFSET($G398,-$E407,$E407)+$E407>BT$5,IFERROR(((OFFSET($G396,-$E407,$E407)-SUM($G407:BT407))*OFFSET($G403, -$E407, $E407)/(OFFSET($G397,-$E407,$E407))),0),OFFSET($G396,-$E407,$E407)-SUM($G407:BT407))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E414)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>T$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:S414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>S$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:S414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:S414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>U$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:T414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>T$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:T414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:T414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>V$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:U414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>U$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:U414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:U414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>W$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:V414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>V$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:V414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:V414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>X$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:W414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>W$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:W414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:W414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>Y$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:X414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>X$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:X414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:X414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>Z$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:Y414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>Y$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:Y414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:Y414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AA$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:Z414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>Z$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:Z414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:Z414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AB$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AA414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AA$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AA414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AA414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AC$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AB414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AB$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AB414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AB414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AD$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AC414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AC$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AC414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AC414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AE$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AD414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AD$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AD414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AD414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AF$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AE414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AE$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AE414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AE414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AG$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AF414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AF$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AF414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AF414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AH$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AG414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AG$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AG414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AG414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AI$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AH414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AH$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AH414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AH414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AJ$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AI414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AI$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AI414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AI414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AK$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AJ414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AJ$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AJ414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AJ414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AL$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AK414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AK$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AK414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AK414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AM$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AL414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AL$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AL414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AL414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AN$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AM414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AM$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AM414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AM414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AO$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AN414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AN$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AN414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AN414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AP$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AO414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AO$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AO414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AO414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AQ$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AP414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AP$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AP414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AP414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AR$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AQ414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AQ$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AQ414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AQ414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AS$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AR414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AR$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AR414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AR414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AT$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AS414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AS$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AS414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AS414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AU$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AT414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AT$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AT414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AT414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AV$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AU414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AU$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AU414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AU414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AW$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AV414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AV$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AV414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AV414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AX$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AW414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AW$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AW414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AW414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AY$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AX414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AX$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AX414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AX414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AZ$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AY414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AY$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AY414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AY414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BA$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AZ414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>AZ$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AZ414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AZ414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BB$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BA414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>BA$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BA414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BA414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BC$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BB414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>BB$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BB414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BB414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BD$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BC414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>BC$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BC414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BC414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BE$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BD414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>BD$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BD414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BD414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BF$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BE414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>BE$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BE414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BE414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BG$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BF414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>BF$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BF414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BF414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BH$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BG414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>BG$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BG414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BG414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BI$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BH414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>BH$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BH414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BH414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BJ$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BI414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>BI$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BI414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BI414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BK$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BJ414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>BJ$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BJ414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BJ414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BL$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BK414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>BK$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BK414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BK414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BM$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BL414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>BL$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BL414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BL414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BN$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BM414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>BM$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BM414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BM414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BO$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BN414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>BN$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BN414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BN414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BP$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BO414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>BO$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BO414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BO414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BQ$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BP414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>BP$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BP414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BP414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BR$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BQ414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>BQ$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BQ414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BQ414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BS$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BR414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>BR$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BR414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BR414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BT$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BS414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>BS$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BS414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BS414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BU$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BT414)),\nIF(OFFSET($G405,-$E414,$E414)+$E414>BT$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BT414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BT414))))","v":0}]
[]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E456)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>N$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:M456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>M$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:M456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:M456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>O$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:N456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>N$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:N456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:N456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>P$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:O456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>O$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:O456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:O456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>Q$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:P456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>P$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:P456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:P456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>R$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:Q456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>Q$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:Q456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:Q456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>S$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:R456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>R$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:R456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:R456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>T$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:S456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>S$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:S456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:S456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>U$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:T456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>T$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:T456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:T456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>V$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:U456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>U$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:U456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:U456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>W$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:V456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>V$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:V456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:V456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>X$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:W456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>W$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:W456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:W456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>Y$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:X456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>X$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:X456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:X456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>Z$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:Y456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>Y$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:Y456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:Y456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AA$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:Z456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>Z$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:Z456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:Z456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AB$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AA456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AA$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AA456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AA456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AC$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AB456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AB$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AB456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AB456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AD$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AC456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AC$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AC456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AC456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AE$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AD456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AD$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AD456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AD456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AF$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AE456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AE$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AE456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AE456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AG$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AF456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AF$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AF456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AF456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AH$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AG456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AG$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AG456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AG456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AI$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AH456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AH$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AH456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AH456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AJ$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AI456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AI$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AI456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AI456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AK$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AJ456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AJ$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AJ456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AJ456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AL$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AK456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AK$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AK456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AK456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AM$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AL456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AL$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AL456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AL456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AN$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AM456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AM$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AM456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AM456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AO$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AN456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AN$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AN456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AN456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AP$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AO456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AO$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AO456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AO456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AQ$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AP456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AP$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AP456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AP456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AR$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AQ456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AQ$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AQ456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AQ456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AS$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AR456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AR$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AR456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AR456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AT$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AS456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AS$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AS456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AS456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AU$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AT456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AT$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AT456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AT456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AV$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AU456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AU$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AU456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AU456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AW$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AV456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AV$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AV456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AV456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AX$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AW456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AW$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AW456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AW456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AY$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AX456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AX$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AX456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AX456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>AZ$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AY456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AY$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AY456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AY456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>BA$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AZ456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>AZ$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:AZ456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:AZ456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>BB$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BA456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>BA$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:BA456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BA456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>BC$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BB456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>BB$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:BB456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BB456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>BD$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BC456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>BC$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:BC456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BC456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>BE$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BD456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>BD$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:BD456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BD456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>BF$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BE456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>BE$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:BE456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BE456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>BG$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BF456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>BF$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:BF456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BF456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>BH$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BG456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>BG$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:BG456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BG456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>BI$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BH456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>BH$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:BH456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BH456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>BJ$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BI456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>BI$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:BI456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BI456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>BK$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BJ456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>BJ$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:BJ456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BJ456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>BL$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BK456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>BK$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:BK456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BK456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>BM$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BL456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>BL$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:BL456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BL456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>BN$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BM456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>BM$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:BM456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BM456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>BO$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BN456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>BN$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:BN456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BN456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>BP$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BO456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>BO$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:BO456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BO456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>BQ$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BP456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>BP$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:BP456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BP456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>BR$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BQ456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>BQ$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:BQ456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BQ456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>BS$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BR456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>BR$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:BR456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BR456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>BT$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BS456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>BS$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:BS456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BS456))))","v":0},{"$f":"IF(OFFSET($G446, -$E456, $E456)=\"n/a\",0,IF(OFFSET($G453, -$E456, $E456)=\"SL\",\nIF(OFFSET($G446,-$E456,$E456)+$E456>BU$5,IFERROR((OFFSET($G445,-$E456,$E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BT456)),\nIF(OFFSET($G447,-$E456,$E456)+$E456>BT$5,IFERROR(((OFFSET($G445,-$E456,$E456)-SUM($G456:BT456))*OFFSET($G452, -$E456, $E456)/(OFFSET($G446,-$E456,$E456))),0),OFFSET($G445,-$E456,$E456)-SUM($G456:BT456))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E464)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>V$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:U481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>U$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:U481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:U481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>W$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:V481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>V$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:V481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:V481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>X$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:W481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>W$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:W481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:W481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>Y$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:X481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>X$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:X481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:X481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>Z$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:Y481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>Y$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:Y481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:Y481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AA$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:Z481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>Z$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:Z481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:Z481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AB$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AA481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AA$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AA481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AA481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AC$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AB481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AB$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AB481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AB481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AD$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AC481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AC$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AC481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AC481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AE$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AD481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AD$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AD481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AD481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AF$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AE481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AE$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AE481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AE481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AG$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AF481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AF$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AF481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AF481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AH$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AG481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AG$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AG481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AG481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AI$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AH481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AH$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AH481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AH481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AJ$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AI481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AI$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AI481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AI481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AK$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AJ481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AJ$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AJ481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AJ481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AL$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AK481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AK$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AK481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AK481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AM$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AL481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AL$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AL481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AL481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AN$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AM481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AM$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AM481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AM481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AO$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AN481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AN$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AN481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AN481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AP$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AO481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AO$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AO481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AO481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AQ$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AP481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AP$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AP481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AP481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AR$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AQ481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AQ$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AQ481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AQ481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AS$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AR481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AR$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AR481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AR481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AT$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AS481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AS$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AS481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AS481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AU$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AT481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AT$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AT481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AT481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AV$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AU481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AU$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AU481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AU481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AW$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AV481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AV$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AV481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AV481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AX$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AW481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AW$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AW481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AW481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AY$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AX481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AX$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AX481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AX481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>AZ$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AY481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AY$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AY481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AY481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>BA$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:AZ481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>AZ$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:AZ481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:AZ481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>BB$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:BA481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>BA$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:BA481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:BA481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>BC$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:BB481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>BB$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:BB481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:BB481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>BD$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:BC481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>BC$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:BC481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:BC481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>BE$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:BD481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>BD$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:BD481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:BD481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>BF$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:BE481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>BE$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:BE481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:BE481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>BG$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:BF481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>BF$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:BF481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:BF481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>BH$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:BG481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>BG$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:BG481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:BG481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>BI$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:BH481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>BH$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:BH481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:BH481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>BJ$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:BI481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>BI$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:BI481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:BI481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>BK$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:BJ481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>BJ$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:BJ481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:BJ481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>BL$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:BK481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>BK$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:BK481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:BK481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>BM$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:BL481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>BL$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:BL481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:BL481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>BN$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:BM481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>BM$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:BM481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:BM481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>BO$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:BN481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>BN$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:BN481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:BN481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>BP$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:BO481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>BO$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:BO481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:BO481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>BQ$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:BP481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>BP$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:BP481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:BP481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>BR$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:BQ481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>BQ$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:BQ481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:BQ481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>BS$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:BR481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>BR$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:BR481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:BR481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>BT$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:BS481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>BS$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:BS481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:BS481))))","v":0},{"$f":"IF(OFFSET($G457, -$E463, $E464)=\"n/a\", 0, IF(OFFSET($G460, -$E463, $E464)=\"SL\",\nIF(OFFSET($G457, -$E463, $E464)+$E464>BU$5, IFERROR((OFFSET($G456, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))), 0), OFFSET($G456, -$E463, $E464)-SUM($G481:BT481)),\nIF(OFFSET($G458, -$E463, $E464)+$E464>BT$5, IFERROR(((OFFSET($G456, -$E463, $E464)-SUM($G481:BT481))*OFFSET($G459, -$E463, $E464)/(OFFSET($G457, -$E463, $E464))),0), OFFSET($G456, -$E463, $E464)-SUM($G481:BT481))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E502)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>L$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:K502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>K$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:K502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:K502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>M$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:L502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>L$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:L502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:L502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>N$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:M502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>M$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:M502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:M502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>O$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:N502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>N$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:N502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:N502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>P$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:O502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>O$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:O502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:O502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>Q$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:P502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>P$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:P502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:P502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>R$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:Q502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>Q$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:Q502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:Q502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>S$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:R502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>R$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:R502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:R502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>T$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:S502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>S$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:S502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:S502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>U$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:T502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>T$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:T502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:T502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>V$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:U502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>U$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:U502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:U502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>W$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:V502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>V$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:V502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:V502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>X$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:W502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>W$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:W502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:W502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>Y$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:X502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>X$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:X502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:X502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>Z$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:Y502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>Y$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:Y502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:Y502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AA$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:Z502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>Z$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:Z502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:Z502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AB$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AA502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AA$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AA502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AA502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AC$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AB502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AB$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AB502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AB502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AD$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AC502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AC$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AC502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AC502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AE$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AD502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AD$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AD502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AD502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AF$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AE502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AE$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AE502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AE502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AG$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AF502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AF$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AF502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AF502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AH$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AG502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AG$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AG502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AG502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AI$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AH502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AH$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AH502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AH502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AJ$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AI502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AI$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AI502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AI502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AK$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AJ502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AJ$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AJ502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AJ502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AL$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AK502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AK$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AK502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AK502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AM$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AL502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AL$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AL502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AL502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AN$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AM502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AM$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AM502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AM502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AO$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AN502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AN$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AN502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AN502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AP$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AO502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AO$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AO502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AO502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AQ$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AP502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AP$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AP502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AP502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AR$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AQ502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AQ$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AQ502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AQ502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AS$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AR502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AR$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AR502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AR502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AT$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AS502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AS$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AS502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AS502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AU$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AT502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AT$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AT502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AT502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AV$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AU502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AU$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AU502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AU502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AW$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AV502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AV$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AV502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AV502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AX$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AW502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AW$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AW502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AW502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AY$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AX502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AX$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AX502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AX502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>AZ$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AY502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AY$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AY502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AY502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>BA$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AZ502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>AZ$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:AZ502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:AZ502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>BB$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BA502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>BA$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:BA502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BA502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>BC$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BB502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>BB$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:BB502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BB502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>BD$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BC502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>BC$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:BC502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BC502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>BE$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BD502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>BD$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:BD502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BD502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>BF$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BE502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>BE$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:BE502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BE502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>BG$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BF502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>BF$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:BF502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BF502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>BH$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BG502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>BG$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:BG502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BG502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>BI$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BH502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>BH$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:BH502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BH502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>BJ$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BI502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>BI$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:BI502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BI502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>BK$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BJ502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>BJ$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:BJ502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BJ502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>BL$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BK502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>BK$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:BK502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BK502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>BM$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BL502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>BL$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:BL502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BL502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>BN$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BM502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>BM$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:BM502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BM502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>BO$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BN502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>BN$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:BN502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BN502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>BP$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BO502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>BO$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:BO502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BO502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>BQ$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BP502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>BP$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:BP502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BP502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>BR$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BQ502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>BQ$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:BQ502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BQ502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>BS$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BR502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>BR$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:BR502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BR502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>BT$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BS502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>BS$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:BS502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BS502))))","v":0},{"$f":"IF(OFFSET($G492, -$E502, $E502)=\"n/a\",0,IF(OFFSET($G499, -$E502, $E502)=\"SL\",\nIF(OFFSET($G492,-$E502,$E502)+$E502>BU$5,IFERROR((OFFSET($G491,-$E502,$E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BT502)),\nIF(OFFSET($G493,-$E502,$E502)+$E502>BT$5,IFERROR(((OFFSET($G491,-$E502,$E502)-SUM($G502:BT502))*OFFSET($G498, -$E502, $E502)/(OFFSET($G492,-$E502,$E502))),0),OFFSET($G491,-$E502,$E502)-SUM($G502:BT502))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E509)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>S$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:R509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>R$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:R509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:R509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>T$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:S509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>S$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:S509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:S509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>U$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:T509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>T$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:T509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:T509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>V$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:U509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>U$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:U509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:U509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>W$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:V509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>V$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:V509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:V509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>X$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:W509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>W$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:W509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:W509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>Y$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:X509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>X$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:X509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:X509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>Z$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:Y509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>Y$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:Y509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:Y509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AA$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:Z509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>Z$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:Z509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:Z509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AB$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AA509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AA$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AA509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AA509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AC$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AB509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AB$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AB509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AB509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AD$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AC509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AC$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AC509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AC509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AE$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AD509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AD$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AD509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AD509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AF$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AE509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AE$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AE509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AE509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AG$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AF509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AF$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AF509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AF509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AH$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AG509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AG$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AG509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AG509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AI$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AH509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AH$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AH509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AH509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AJ$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AI509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AI$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AI509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AI509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AK$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AJ509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AJ$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AJ509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AJ509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AL$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AK509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AK$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AK509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AK509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AM$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AL509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AL$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AL509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AL509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AN$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AM509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AM$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AM509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AM509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AO$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AN509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AN$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AN509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AN509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AP$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AO509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AO$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AO509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AO509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AQ$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AP509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AP$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AP509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AP509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AR$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AQ509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AQ$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AQ509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AQ509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AS$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AR509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AR$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AR509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AR509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AT$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AS509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AS$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AS509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AS509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AU$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AT509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AT$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AT509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AT509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AV$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AU509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AU$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AU509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AU509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AW$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AV509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AV$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AV509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AV509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AX$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AW509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AW$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AW509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AW509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AY$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AX509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AX$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AX509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AX509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>AZ$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AY509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AY$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AY509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AY509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>BA$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AZ509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>AZ$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:AZ509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:AZ509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>BB$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BA509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>BA$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:BA509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BA509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>BC$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BB509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>BB$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:BB509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BB509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>BD$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BC509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>BC$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:BC509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BC509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>BE$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BD509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>BD$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:BD509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BD509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>BF$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BE509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>BE$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:BE509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BE509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>BG$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BF509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>BF$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:BF509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BF509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>BH$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BG509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>BG$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:BG509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BG509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>BI$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BH509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>BH$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:BH509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BH509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>BJ$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BI509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>BI$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:BI509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BI509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>BK$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BJ509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>BJ$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:BJ509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BJ509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>BL$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BK509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>BK$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:BK509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BK509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>BM$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BL509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>BL$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:BL509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BL509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>BN$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BM509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>BM$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:BM509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BM509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>BO$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BN509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>BN$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:BN509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BN509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>BP$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BO509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>BO$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:BO509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BO509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>BQ$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BP509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>BP$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:BP509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BP509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>BR$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BQ509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>BQ$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:BQ509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BQ509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>BS$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BR509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>BR$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:BR509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BR509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>BT$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BS509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>BS$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:BS509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BS509))))","v":0},{"$f":"IF(OFFSET($G499, -$E509, $E509)=\"n/a\",0,IF(OFFSET($G506, -$E509, $E509)=\"SL\",\nIF(OFFSET($G499,-$E509,$E509)+$E509>BU$5,IFERROR((OFFSET($G498,-$E509,$E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BT509)),\nIF(OFFSET($G500,-$E509,$E509)+$E509>BT$5,IFERROR(((OFFSET($G498,-$E509,$E509)-SUM($G509:BT509))*OFFSET($G505, -$E509, $E509)/(OFFSET($G499,-$E509,$E509))),0),OFFSET($G498,-$E509,$E509)-SUM($G509:BT509))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E513)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>W$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:V530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>V$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:V530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:V530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>X$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:W530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>W$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:W530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:W530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>Y$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:X530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>X$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:X530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:X530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>Z$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:Y530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>Y$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:Y530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:Y530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AA$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:Z530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>Z$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:Z530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:Z530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AB$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AA530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AA$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AA530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AA530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AC$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AB530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AB$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AB530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AB530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AD$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AC530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AC$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AC530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AC530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AE$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AD530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AD$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AD530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AD530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AF$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AE530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AE$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AE530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AE530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AG$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AF530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AF$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AF530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AF530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AH$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AG530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AG$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AG530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AG530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AI$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AH530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AH$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AH530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AH530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AJ$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AI530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AI$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AI530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AI530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AK$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AJ530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AJ$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AJ530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AJ530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AL$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AK530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AK$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AK530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AK530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AM$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AL530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AL$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AL530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AL530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AN$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AM530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AM$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AM530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AM530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AO$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AN530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AN$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AN530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AN530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AP$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AO530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AO$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AO530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AO530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AQ$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AP530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AP$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AP530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AP530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AR$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AQ530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AQ$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AQ530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AQ530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AS$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AR530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AR$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AR530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AR530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AT$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AS530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AS$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AS530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AS530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AU$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AT530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AT$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AT530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AT530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AV$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AU530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AU$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AU530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AU530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AW$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AV530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AV$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AV530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AV530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AX$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AW530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AW$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AW530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AW530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AY$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AX530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AX$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AX530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AX530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>AZ$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AY530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AY$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AY530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AY530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>BA$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:AZ530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>AZ$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:AZ530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:AZ530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>BB$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:BA530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>BA$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:BA530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:BA530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>BC$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:BB530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>BB$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:BB530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:BB530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>BD$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:BC530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>BC$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:BC530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:BC530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>BE$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:BD530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>BD$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:BD530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:BD530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>BF$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:BE530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>BE$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:BE530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:BE530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>BG$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:BF530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>BF$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:BF530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:BF530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>BH$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:BG530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>BG$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:BG530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:BG530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>BI$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:BH530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>BH$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:BH530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:BH530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>BJ$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:BI530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>BI$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:BI530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:BI530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>BK$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:BJ530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>BJ$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:BJ530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:BJ530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>BL$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:BK530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>BK$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:BK530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:BK530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>BM$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:BL530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>BL$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:BL530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:BL530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>BN$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:BM530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>BM$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:BM530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:BM530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>BO$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:BN530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>BN$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:BN530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:BN530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>BP$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:BO530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>BO$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:BO530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:BO530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>BQ$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:BP530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>BP$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:BP530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:BP530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>BR$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:BQ530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>BQ$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:BQ530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:BQ530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>BS$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:BR530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>BR$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:BR530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:BR530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>BT$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:BS530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>BS$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:BS530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:BS530))))","v":0},{"$f":"IF(OFFSET($G506, -$E512, $E513)=\"n/a\", 0, IF(OFFSET($G509, -$E512, $E513)=\"SL\",\nIF(OFFSET($G506, -$E512, $E513)+$E513>BU$5, IFERROR((OFFSET($G505, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))), 0), OFFSET($G505, -$E512, $E513)-SUM($G530:BT530)),\nIF(OFFSET($G507, -$E512, $E513)+$E513>BT$5, IFERROR(((OFFSET($G505, -$E512, $E513)-SUM($G530:BT530))*OFFSET($G508, -$E512, $E513)/(OFFSET($G506, -$E512, $E513))),0), OFFSET($G505, -$E512, $E513)-SUM($G530:BT530))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E551)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>M$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:L551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>L$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:L551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:L551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>N$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:M551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>M$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:M551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:M551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>O$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:N551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>N$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:N551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:N551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>P$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:O551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>O$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:O551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:O551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>Q$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:P551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>P$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:P551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:P551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>R$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:Q551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>Q$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:Q551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:Q551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>S$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:R551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>R$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:R551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:R551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>T$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:S551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>S$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:S551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:S551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>U$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:T551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>T$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:T551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:T551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>V$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:U551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>U$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:U551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:U551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>W$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:V551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>V$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:V551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:V551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>X$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:W551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>W$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:W551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:W551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>Y$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:X551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>X$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:X551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:X551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>Z$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:Y551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>Y$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:Y551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:Y551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AA$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:Z551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>Z$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:Z551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:Z551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AB$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AA551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AA$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AA551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AA551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AC$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AB551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AB$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AB551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AB551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AD$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AC551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AC$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AC551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AC551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AE$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AD551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AD$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AD551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AD551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AF$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AE551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AE$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AE551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AE551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AG$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AF551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AF$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AF551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AF551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AH$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AG551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AG$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AG551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AG551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AI$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AH551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AH$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AH551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AH551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AJ$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AI551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AI$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AI551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AI551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AK$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AJ551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AJ$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AJ551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AJ551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AL$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AK551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AK$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AK551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AK551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AM$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AL551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AL$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AL551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AL551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AN$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AM551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AM$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AM551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AM551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AO$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AN551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AN$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AN551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AN551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AP$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AO551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AO$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AO551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AO551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AQ$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AP551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AP$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AP551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AP551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AR$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AQ551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AQ$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AQ551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AQ551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AS$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AR551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AR$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AR551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AR551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AT$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AS551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AS$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AS551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AS551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AU$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AT551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AT$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AT551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AT551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AV$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AU551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AU$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AU551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AU551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AW$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AV551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AV$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AV551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AV551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AX$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AW551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AW$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AW551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AW551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AY$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AX551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AX$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AX551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AX551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>AZ$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AY551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AY$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AY551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AY551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>BA$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AZ551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>AZ$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:AZ551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:AZ551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>BB$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BA551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>BA$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:BA551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BA551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>BC$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BB551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>BB$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:BB551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BB551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>BD$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BC551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>BC$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:BC551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BC551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>BE$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BD551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>BD$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:BD551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BD551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>BF$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BE551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>BE$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:BE551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BE551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>BG$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BF551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>BF$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:BF551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BF551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>BH$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BG551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>BG$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:BG551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BG551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>BI$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BH551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>BH$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:BH551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BH551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>BJ$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BI551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>BI$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:BI551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BI551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>BK$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BJ551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>BJ$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:BJ551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BJ551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>BL$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BK551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>BK$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:BK551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BK551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>BM$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BL551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>BL$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:BL551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BL551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>BN$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BM551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>BM$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:BM551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BM551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>BO$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BN551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>BN$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:BN551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BN551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>BP$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BO551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>BO$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:BO551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BO551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>BQ$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BP551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>BP$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:BP551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BP551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>BR$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BQ551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>BQ$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:BQ551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BQ551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>BS$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BR551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>BR$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:BR551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BR551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>BT$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BS551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>BS$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:BS551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BS551))))","v":0},{"$f":"IF(OFFSET($G541, -$E551, $E551)=\"n/a\",0,IF(OFFSET($G548, -$E551, $E551)=\"SL\",\nIF(OFFSET($G541,-$E551,$E551)+$E551>BU$5,IFERROR((OFFSET($G540,-$E551,$E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BT551)),\nIF(OFFSET($G542,-$E551,$E551)+$E551>BT$5,IFERROR(((OFFSET($G540,-$E551,$E551)-SUM($G551:BT551))*OFFSET($G547, -$E551, $E551)/(OFFSET($G541,-$E551,$E551))),0),OFFSET($G540,-$E551,$E551)-SUM($G551:BT551))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E558)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>T$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:S558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>S$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:S558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:S558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>U$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:T558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>T$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:T558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:T558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>V$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:U558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>U$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:U558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:U558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>W$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:V558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>V$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:V558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:V558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>X$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:W558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>W$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:W558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:W558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>Y$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:X558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>X$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:X558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:X558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>Z$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:Y558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>Y$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:Y558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:Y558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AA$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:Z558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>Z$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:Z558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:Z558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AB$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AA558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AA$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AA558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AA558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AC$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AB558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AB$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AB558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AB558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AD$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AC558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AC$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AC558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AC558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AE$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AD558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AD$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AD558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AD558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AF$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AE558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AE$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AE558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AE558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AG$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AF558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AF$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AF558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AF558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AH$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AG558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AG$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AG558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AG558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AI$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AH558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AH$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AH558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AH558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AJ$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AI558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AI$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AI558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AI558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AK$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AJ558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AJ$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AJ558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AJ558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AL$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AK558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AK$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AK558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AK558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AM$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AL558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AL$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AL558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AL558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AN$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AM558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AM$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AM558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AM558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AO$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AN558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AN$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AN558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AN558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AP$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AO558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AO$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AO558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AO558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AQ$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AP558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AP$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AP558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AP558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AR$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AQ558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AQ$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AQ558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AQ558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AS$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AR558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AR$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AR558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AR558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AT$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AS558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AS$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AS558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AS558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AU$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AT558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AT$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AT558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AT558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AV$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AU558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AU$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AU558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AU558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AW$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AV558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AV$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AV558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AV558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AX$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AW558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AW$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AW558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AW558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AY$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AX558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AX$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AX558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AX558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>AZ$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AY558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AY$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AY558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AY558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>BA$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AZ558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>AZ$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:AZ558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:AZ558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>BB$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BA558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>BA$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:BA558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BA558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>BC$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BB558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>BB$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:BB558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BB558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>BD$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BC558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>BC$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:BC558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BC558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>BE$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BD558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>BD$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:BD558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BD558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>BF$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BE558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>BE$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:BE558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BE558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>BG$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BF558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>BF$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:BF558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BF558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>BH$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BG558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>BG$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:BG558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BG558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>BI$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BH558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>BH$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:BH558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BH558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>BJ$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BI558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>BI$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:BI558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BI558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>BK$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BJ558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>BJ$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:BJ558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BJ558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>BL$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BK558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>BK$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:BK558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BK558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>BM$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BL558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>BL$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:BL558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BL558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>BN$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BM558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>BM$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:BM558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BM558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>BO$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BN558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>BN$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:BN558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BN558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>BP$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BO558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>BO$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:BO558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BO558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>BQ$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BP558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>BP$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:BP558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BP558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>BR$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BQ558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>BQ$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:BQ558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BQ558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>BS$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BR558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>BR$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:BR558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BR558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>BT$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BS558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>BS$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:BS558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BS558))))","v":0},{"$f":"IF(OFFSET($G548, -$E558, $E558)=\"n/a\",0,IF(OFFSET($G555, -$E558, $E558)=\"SL\",\nIF(OFFSET($G548,-$E558,$E558)+$E558>BU$5,IFERROR((OFFSET($G547,-$E558,$E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BT558)),\nIF(OFFSET($G549,-$E558,$E558)+$E558>BT$5,IFERROR(((OFFSET($G547,-$E558,$E558)-SUM($G558:BT558))*OFFSET($G554, -$E558, $E558)/(OFFSET($G548,-$E558,$E558))),0),OFFSET($G547,-$E558,$E558)-SUM($G558:BT558))))","v":0}]
[]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E600)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>N$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:M600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>M$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:M600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:M600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>O$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:N600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>N$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:N600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:N600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>P$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:O600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>O$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:O600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:O600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>Q$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:P600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>P$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:P600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:P600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>R$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:Q600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>Q$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:Q600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:Q600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>S$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:R600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>R$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:R600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:R600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>T$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:S600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>S$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:S600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:S600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>U$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:T600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>T$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:T600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:T600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>V$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:U600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>U$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:U600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:U600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>W$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:V600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>V$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:V600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:V600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>X$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:W600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>W$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:W600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:W600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>Y$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:X600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>X$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:X600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:X600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>Z$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:Y600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>Y$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:Y600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:Y600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AA$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:Z600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>Z$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:Z600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:Z600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AB$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AA600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AA$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AA600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AA600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AC$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AB600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AB$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AB600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AB600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AD$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AC600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AC$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AC600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AC600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AE$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AD600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AD$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AD600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AD600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AF$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AE600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AE$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AE600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AE600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AG$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AF600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AF$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AF600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AF600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AH$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AG600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AG$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AG600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AG600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AI$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AH600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AH$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AH600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AH600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AJ$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AI600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AI$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AI600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AI600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AK$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AJ600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AJ$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AJ600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AJ600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AL$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AK600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AK$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AK600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AK600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AM$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AL600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AL$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AL600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AL600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AN$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AM600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AM$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AM600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AM600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AO$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AN600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AN$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AN600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AN600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AP$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AO600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AO$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AO600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AO600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AQ$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AP600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AP$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AP600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AP600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AR$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AQ600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AQ$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AQ600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AQ600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AS$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AR600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AR$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AR600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AR600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AT$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AS600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AS$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AS600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AS600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AU$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AT600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AT$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AT600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AT600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AV$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AU600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AU$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AU600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AU600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AW$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AV600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AV$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AV600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AV600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AX$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AW600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AW$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AW600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AW600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AY$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AX600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AX$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AX600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AX600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>AZ$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AY600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AY$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AY600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AY600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>BA$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AZ600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>AZ$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:AZ600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:AZ600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>BB$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BA600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>BA$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:BA600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BA600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>BC$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BB600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>BB$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:BB600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BB600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>BD$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BC600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>BC$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:BC600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BC600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>BE$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BD600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>BD$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:BD600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BD600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>BF$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BE600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>BE$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:BE600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BE600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>BG$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BF600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>BF$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:BF600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BF600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>BH$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BG600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>BG$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:BG600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BG600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>BI$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BH600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>BH$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:BH600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BH600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>BJ$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BI600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>BI$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:BI600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BI600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>BK$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BJ600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>BJ$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:BJ600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BJ600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>BL$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BK600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>BK$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:BK600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BK600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>BM$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BL600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>BL$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:BL600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BL600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>BN$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BM600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>BM$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:BM600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BM600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>BO$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BN600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>BN$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:BN600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BN600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>BP$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BO600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>BO$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:BO600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BO600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>BQ$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BP600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>BP$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:BP600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BP600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>BR$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BQ600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>BQ$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:BQ600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BQ600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>BS$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BR600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>BR$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:BR600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BR600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>BT$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BS600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>BS$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:BS600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BS600))))","v":0},{"$f":"IF(OFFSET($G590, -$E600, $E600)=\"n/a\",0,IF(OFFSET($G597, -$E600, $E600)=\"SL\",\nIF(OFFSET($G590,-$E600,$E600)+$E600>BU$5,IFERROR((OFFSET($G589,-$E600,$E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BT600)),\nIF(OFFSET($G591,-$E600,$E600)+$E600>BT$5,IFERROR(((OFFSET($G589,-$E600,$E600)-SUM($G600:BT600))*OFFSET($G596, -$E600, $E600)/(OFFSET($G590,-$E600,$E600))),0),OFFSET($G589,-$E600,$E600)-SUM($G600:BT600))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E608)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>V$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:U625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>U$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:U625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:U625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>W$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:V625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>V$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:V625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:V625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>X$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:W625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>W$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:W625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:W625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>Y$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:X625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>X$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:X625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:X625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>Z$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:Y625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>Y$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:Y625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:Y625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AA$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:Z625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>Z$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:Z625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:Z625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AB$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AA625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AA$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AA625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AA625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AC$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AB625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AB$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AB625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AB625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AD$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AC625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AC$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AC625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AC625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AE$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AD625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AD$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AD625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AD625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AF$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AE625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AE$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AE625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AE625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AG$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AF625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AF$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AF625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AF625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AH$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AG625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AG$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AG625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AG625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AI$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AH625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AH$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AH625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AH625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AJ$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AI625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AI$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AI625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AI625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AK$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AJ625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AJ$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AJ625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AJ625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AL$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AK625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AK$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AK625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AK625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AM$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AL625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AL$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AL625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AL625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AN$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AM625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AM$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AM625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AM625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AO$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AN625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AN$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AN625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AN625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AP$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AO625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AO$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AO625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AO625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AQ$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AP625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AP$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AP625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AP625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AR$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AQ625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AQ$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AQ625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AQ625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AS$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AR625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AR$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AR625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AR625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AT$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AS625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AS$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AS625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AS625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AU$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AT625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AT$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AT625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AT625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AV$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AU625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AU$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AU625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AU625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AW$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AV625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AV$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AV625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AV625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AX$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AW625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AW$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AW625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AW625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AY$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AX625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AX$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AX625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AX625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>AZ$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AY625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AY$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AY625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AY625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>BA$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:AZ625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>AZ$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:AZ625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:AZ625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>BB$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:BA625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>BA$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:BA625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:BA625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>BC$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:BB625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>BB$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:BB625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:BB625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>BD$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:BC625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>BC$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:BC625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:BC625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>BE$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:BD625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>BD$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:BD625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:BD625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>BF$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:BE625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>BE$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:BE625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:BE625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>BG$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:BF625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>BF$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:BF625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:BF625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>BH$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:BG625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>BG$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:BG625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:BG625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>BI$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:BH625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>BH$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:BH625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:BH625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>BJ$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:BI625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>BI$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:BI625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:BI625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>BK$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:BJ625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>BJ$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:BJ625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:BJ625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>BL$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:BK625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>BK$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:BK625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:BK625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>BM$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:BL625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>BL$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:BL625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:BL625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>BN$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:BM625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>BM$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:BM625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:BM625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>BO$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:BN625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>BN$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:BN625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:BN625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>BP$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:BO625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>BO$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:BO625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:BO625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>BQ$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:BP625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>BP$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:BP625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:BP625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>BR$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:BQ625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>BQ$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:BQ625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:BQ625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>BS$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:BR625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>BR$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:BR625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:BR625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>BT$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:BS625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>BS$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:BS625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:BS625))))","v":0},{"$f":"IF(OFFSET($G601, -$E607, $E608)=\"n/a\", 0, IF(OFFSET($G604, -$E607, $E608)=\"SL\",\nIF(OFFSET($G601, -$E607, $E608)+$E608>BU$5, IFERROR((OFFSET($G600, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))), 0), OFFSET($G600, -$E607, $E608)-SUM($G625:BT625)),\nIF(OFFSET($G602, -$E607, $E608)+$E608>BT$5, IFERROR(((OFFSET($G600, -$E607, $E608)-SUM($G625:BT625))*OFFSET($G603, -$E607, $E608)/(OFFSET($G601, -$E607, $E608))),0), OFFSET($G600, -$E607, $E608)-SUM($G625:BT625))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E646)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>L$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:K646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>K$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:K646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:K646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>M$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:L646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>L$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:L646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:L646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>N$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:M646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>M$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:M646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:M646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>O$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:N646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>N$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:N646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:N646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>P$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:O646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>O$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:O646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:O646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>Q$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:P646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>P$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:P646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:P646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>R$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:Q646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>Q$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:Q646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:Q646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>S$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:R646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>R$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:R646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:R646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>T$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:S646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>S$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:S646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:S646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>U$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:T646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>T$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:T646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:T646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>V$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:U646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>U$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:U646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:U646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>W$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:V646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>V$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:V646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:V646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>X$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:W646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>W$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:W646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:W646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>Y$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:X646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>X$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:X646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:X646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>Z$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:Y646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>Y$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:Y646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:Y646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AA$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:Z646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>Z$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:Z646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:Z646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AB$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AA646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AA$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AA646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AA646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AC$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AB646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AB$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AB646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AB646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AD$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AC646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AC$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AC646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AC646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AE$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AD646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AD$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AD646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AD646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AF$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AE646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AE$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AE646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AE646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AG$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AF646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AF$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AF646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AF646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AH$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AG646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AG$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AG646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AG646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AI$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AH646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AH$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AH646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AH646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AJ$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AI646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AI$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AI646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AI646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AK$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AJ646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AJ$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AJ646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AJ646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AL$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AK646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AK$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AK646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AK646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AM$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AL646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AL$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AL646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AL646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AN$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AM646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AM$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AM646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AM646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AO$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AN646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AN$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AN646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AN646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AP$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AO646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AO$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AO646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AO646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AQ$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AP646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AP$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AP646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AP646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AR$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AQ646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AQ$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AQ646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AQ646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AS$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AR646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AR$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AR646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AR646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AT$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AS646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AS$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AS646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AS646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AU$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AT646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AT$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AT646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AT646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AV$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AU646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AU$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AU646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AU646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AW$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AV646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AV$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AV646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AV646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AX$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AW646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AW$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AW646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AW646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AY$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AX646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AX$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AX646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AX646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>AZ$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AY646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AY$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AY646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AY646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>BA$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AZ646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>AZ$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:AZ646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:AZ646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>BB$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BA646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>BA$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:BA646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BA646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>BC$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BB646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>BB$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:BB646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BB646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>BD$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BC646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>BC$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:BC646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BC646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>BE$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BD646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>BD$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:BD646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BD646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>BF$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BE646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>BE$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:BE646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BE646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>BG$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BF646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>BF$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:BF646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BF646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>BH$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BG646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>BG$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:BG646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BG646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>BI$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BH646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>BH$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:BH646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BH646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>BJ$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BI646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>BI$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:BI646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BI646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>BK$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BJ646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>BJ$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:BJ646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BJ646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>BL$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BK646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>BK$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:BK646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BK646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>BM$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BL646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>BL$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:BL646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BL646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>BN$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BM646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>BM$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:BM646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BM646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>BO$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BN646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>BN$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:BN646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BN646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>BP$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BO646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>BO$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:BO646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BO646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>BQ$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BP646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>BP$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:BP646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BP646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>BR$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BQ646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>BQ$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:BQ646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BQ646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>BS$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BR646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>BR$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:BR646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BR646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>BT$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BS646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>BS$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:BS646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BS646))))","v":0},{"$f":"IF(OFFSET($G636, -$E646, $E646)=\"n/a\",0,IF(OFFSET($G643, -$E646, $E646)=\"SL\",\nIF(OFFSET($G636,-$E646,$E646)+$E646>BU$5,IFERROR((OFFSET($G635,-$E646,$E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BT646)),\nIF(OFFSET($G637,-$E646,$E646)+$E646>BT$5,IFERROR(((OFFSET($G635,-$E646,$E646)-SUM($G646:BT646))*OFFSET($G642, -$E646, $E646)/(OFFSET($G636,-$E646,$E646))),0),OFFSET($G635,-$E646,$E646)-SUM($G646:BT646))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E653)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>S$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:R653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>R$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:R653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:R653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>T$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:S653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>S$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:S653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:S653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>U$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:T653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>T$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:T653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:T653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>V$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:U653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>U$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:U653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:U653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>W$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:V653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>V$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:V653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:V653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>X$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:W653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>W$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:W653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:W653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>Y$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:X653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>X$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:X653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:X653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>Z$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:Y653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>Y$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:Y653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:Y653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AA$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:Z653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>Z$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:Z653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:Z653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AB$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AA653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AA$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AA653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AA653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AC$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AB653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AB$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AB653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AB653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AD$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AC653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AC$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AC653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AC653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AE$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AD653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AD$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AD653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AD653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AF$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AE653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AE$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AE653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AE653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AG$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AF653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AF$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AF653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AF653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AH$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AG653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AG$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AG653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AG653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AI$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AH653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AH$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AH653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AH653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AJ$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AI653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AI$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AI653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AI653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AK$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AJ653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AJ$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AJ653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AJ653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AL$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AK653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AK$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AK653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AK653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AM$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AL653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AL$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AL653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AL653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AN$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AM653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AM$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AM653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AM653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AO$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AN653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AN$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AN653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AN653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AP$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AO653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AO$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AO653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AO653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AQ$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AP653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AP$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AP653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AP653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AR$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AQ653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AQ$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AQ653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AQ653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AS$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AR653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AR$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AR653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AR653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AT$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AS653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AS$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AS653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AS653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AU$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AT653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AT$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AT653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AT653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AV$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AU653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AU$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AU653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AU653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AW$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AV653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AV$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AV653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AV653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AX$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AW653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AW$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AW653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AW653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AY$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AX653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AX$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AX653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AX653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>AZ$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AY653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AY$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AY653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AY653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>BA$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AZ653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>AZ$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:AZ653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:AZ653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>BB$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BA653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>BA$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:BA653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BA653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>BC$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BB653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>BB$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:BB653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BB653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>BD$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BC653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>BC$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:BC653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BC653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>BE$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BD653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>BD$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:BD653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BD653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>BF$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BE653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>BE$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:BE653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BE653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>BG$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BF653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>BF$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:BF653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BF653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>BH$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BG653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>BG$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:BG653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BG653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>BI$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BH653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>BH$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:BH653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BH653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>BJ$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BI653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>BI$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:BI653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BI653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>BK$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BJ653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>BJ$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:BJ653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BJ653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>BL$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BK653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>BK$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:BK653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BK653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>BM$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BL653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>BL$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:BL653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BL653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>BN$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BM653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>BM$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:BM653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BM653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>BO$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BN653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>BN$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:BN653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BN653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>BP$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BO653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>BO$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:BO653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BO653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>BQ$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BP653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>BP$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:BP653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BP653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>BR$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BQ653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>BQ$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:BQ653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BQ653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>BS$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BR653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>BR$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:BR653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BR653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>BT$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BS653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>BS$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:BS653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BS653))))","v":0},{"$f":"IF(OFFSET($G643, -$E653, $E653)=\"n/a\",0,IF(OFFSET($G650, -$E653, $E653)=\"SL\",\nIF(OFFSET($G643,-$E653,$E653)+$E653>BU$5,IFERROR((OFFSET($G642,-$E653,$E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BT653)),\nIF(OFFSET($G644,-$E653,$E653)+$E653>BT$5,IFERROR(((OFFSET($G642,-$E653,$E653)-SUM($G653:BT653))*OFFSET($G649, -$E653, $E653)/(OFFSET($G643,-$E653,$E653))),0),OFFSET($G642,-$E653,$E653)-SUM($G653:BT653))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E657)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>W$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:V674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>V$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:V674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:V674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>X$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:W674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>W$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:W674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:W674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>Y$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:X674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>X$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:X674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:X674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>Z$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:Y674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>Y$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:Y674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:Y674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AA$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:Z674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>Z$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:Z674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:Z674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AB$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AA674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AA$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AA674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AA674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AC$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AB674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AB$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AB674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AB674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AD$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AC674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AC$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AC674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AC674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AE$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AD674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AD$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AD674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AD674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AF$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AE674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AE$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AE674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AE674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AG$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AF674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AF$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AF674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AF674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AH$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AG674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AG$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AG674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AG674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AI$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AH674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AH$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AH674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AH674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AJ$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AI674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AI$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AI674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AI674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AK$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AJ674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AJ$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AJ674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AJ674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AL$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AK674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AK$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AK674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AK674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AM$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AL674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AL$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AL674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AL674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AN$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AM674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AM$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AM674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AM674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AO$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AN674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AN$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AN674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AN674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AP$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AO674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AO$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AO674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AO674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AQ$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AP674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AP$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AP674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AP674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AR$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AQ674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AQ$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AQ674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AQ674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AS$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AR674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AR$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AR674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AR674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AT$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AS674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AS$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AS674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AS674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AU$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AT674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AT$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AT674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AT674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AV$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AU674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AU$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AU674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AU674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AW$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AV674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AV$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AV674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AV674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AX$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AW674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AW$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AW674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AW674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AY$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AX674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AX$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AX674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AX674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>AZ$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AY674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AY$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AY674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AY674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>BA$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:AZ674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>AZ$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:AZ674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:AZ674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>BB$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:BA674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>BA$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:BA674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:BA674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>BC$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:BB674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>BB$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:BB674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:BB674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>BD$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:BC674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>BC$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:BC674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:BC674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>BE$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:BD674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>BD$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:BD674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:BD674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>BF$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:BE674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>BE$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:BE674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:BE674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>BG$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:BF674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>BF$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:BF674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:BF674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>BH$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:BG674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>BG$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:BG674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:BG674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>BI$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:BH674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>BH$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:BH674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:BH674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>BJ$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:BI674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>BI$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:BI674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:BI674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>BK$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:BJ674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>BJ$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:BJ674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:BJ674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>BL$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:BK674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>BK$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:BK674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:BK674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>BM$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:BL674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>BL$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:BL674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:BL674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>BN$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:BM674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>BM$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:BM674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:BM674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>BO$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:BN674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>BN$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:BN674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:BN674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>BP$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:BO674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>BO$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:BO674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:BO674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>BQ$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:BP674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>BP$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:BP674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:BP674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>BR$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:BQ674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>BQ$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:BQ674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:BQ674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>BS$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:BR674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>BR$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:BR674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:BR674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>BT$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:BS674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>BS$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:BS674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:BS674))))","v":0},{"$f":"IF(OFFSET($G650, -$E656, $E657)=\"n/a\", 0, IF(OFFSET($G653, -$E656, $E657)=\"SL\",\nIF(OFFSET($G650, -$E656, $E657)+$E657>BU$5, IFERROR((OFFSET($G649, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))), 0), OFFSET($G649, -$E656, $E657)-SUM($G674:BT674)),\nIF(OFFSET($G651, -$E656, $E657)+$E657>BT$5, IFERROR(((OFFSET($G649, -$E656, $E657)-SUM($G674:BT674))*OFFSET($G652, -$E656, $E657)/(OFFSET($G650, -$E656, $E657))),0), OFFSET($G649, -$E656, $E657)-SUM($G674:BT674))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E695)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>M$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:L695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>L$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:L695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:L695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>N$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:M695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>M$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:M695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:M695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>O$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:N695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>N$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:N695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:N695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>P$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:O695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>O$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:O695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:O695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>Q$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:P695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>P$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:P695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:P695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>R$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:Q695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>Q$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:Q695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:Q695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>S$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:R695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>R$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:R695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:R695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>T$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:S695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>S$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:S695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:S695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>U$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:T695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>T$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:T695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:T695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>V$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:U695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>U$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:U695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:U695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>W$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:V695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>V$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:V695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:V695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>X$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:W695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>W$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:W695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:W695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>Y$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:X695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>X$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:X695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:X695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>Z$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:Y695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>Y$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:Y695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:Y695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AA$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:Z695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>Z$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:Z695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:Z695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AB$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AA695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AA$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AA695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AA695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AC$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AB695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AB$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AB695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AB695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AD$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AC695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AC$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AC695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AC695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AE$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AD695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AD$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AD695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AD695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AF$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AE695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AE$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AE695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AE695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AG$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AF695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AF$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AF695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AF695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AH$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AG695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AG$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AG695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AG695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AI$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AH695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AH$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AH695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AH695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AJ$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AI695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AI$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AI695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AI695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AK$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AJ695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AJ$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AJ695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AJ695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AL$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AK695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AK$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AK695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AK695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AM$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AL695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AL$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AL695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AL695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AN$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AM695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AM$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AM695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AM695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AO$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AN695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AN$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AN695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AN695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AP$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AO695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AO$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AO695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AO695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AQ$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AP695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AP$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AP695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AP695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AR$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AQ695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AQ$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AQ695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AQ695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AS$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AR695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AR$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AR695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AR695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AT$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AS695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AS$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AS695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AS695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AU$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AT695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AT$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AT695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AT695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AV$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AU695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AU$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AU695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AU695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AW$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AV695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AV$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AV695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AV695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AX$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AW695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AW$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AW695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AW695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AY$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AX695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AX$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AX695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AX695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>AZ$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AY695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AY$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AY695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AY695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>BA$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AZ695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>AZ$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:AZ695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:AZ695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>BB$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BA695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>BA$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:BA695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BA695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>BC$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BB695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>BB$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:BB695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BB695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>BD$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BC695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>BC$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:BC695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BC695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>BE$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BD695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>BD$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:BD695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BD695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>BF$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BE695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>BE$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:BE695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BE695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>BG$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BF695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>BF$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:BF695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BF695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>BH$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BG695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>BG$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:BG695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BG695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>BI$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BH695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>BH$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:BH695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BH695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>BJ$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BI695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>BI$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:BI695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BI695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>BK$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BJ695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>BJ$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:BJ695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BJ695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>BL$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BK695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>BK$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:BK695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BK695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>BM$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BL695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>BL$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:BL695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BL695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>BN$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BM695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>BM$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:BM695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BM695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>BO$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BN695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>BN$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:BN695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BN695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>BP$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BO695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>BO$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:BO695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BO695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>BQ$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BP695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>BP$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:BP695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BP695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>BR$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BQ695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>BQ$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:BQ695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BQ695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>BS$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BR695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>BR$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:BR695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BR695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>BT$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BS695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>BS$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:BS695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BS695))))","v":0},{"$f":"IF(OFFSET($G685, -$E695, $E695)=\"n/a\",0,IF(OFFSET($G692, -$E695, $E695)=\"SL\",\nIF(OFFSET($G685,-$E695,$E695)+$E695>BU$5,IFERROR((OFFSET($G684,-$E695,$E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BT695)),\nIF(OFFSET($G686,-$E695,$E695)+$E695>BT$5,IFERROR(((OFFSET($G684,-$E695,$E695)-SUM($G695:BT695))*OFFSET($G691, -$E695, $E695)/(OFFSET($G685,-$E695,$E695))),0),OFFSET($G684,-$E695,$E695)-SUM($G695:BT695))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E702)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>T$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:S702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>S$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:S702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:S702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>U$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:T702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>T$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:T702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:T702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>V$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:U702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>U$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:U702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:U702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>W$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:V702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>V$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:V702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:V702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>X$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:W702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>W$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:W702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:W702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>Y$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:X702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>X$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:X702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:X702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>Z$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:Y702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>Y$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:Y702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:Y702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AA$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:Z702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>Z$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:Z702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:Z702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AB$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AA702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AA$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AA702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AA702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AC$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AB702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AB$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AB702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AB702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AD$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AC702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AC$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AC702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AC702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AE$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AD702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AD$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AD702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AD702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AF$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AE702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AE$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AE702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AE702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AG$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AF702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AF$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AF702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AF702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AH$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AG702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AG$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AG702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AG702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AI$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AH702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AH$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AH702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AH702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AJ$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AI702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AI$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AI702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AI702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AK$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AJ702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AJ$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AJ702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AJ702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AL$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AK702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AK$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AK702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AK702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AM$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AL702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AL$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AL702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AL702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AN$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AM702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AM$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AM702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AM702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AO$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AN702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AN$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AN702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AN702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AP$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AO702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AO$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AO702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AO702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AQ$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AP702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AP$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AP702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AP702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AR$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AQ702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AQ$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AQ702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AQ702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AS$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AR702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AR$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AR702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AR702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AT$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AS702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AS$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AS702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AS702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AU$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AT702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AT$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AT702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AT702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AV$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AU702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AU$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AU702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AU702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AW$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AV702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AV$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AV702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AV702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AX$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AW702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AW$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AW702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AW702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AY$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AX702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AX$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AX702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AX702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>AZ$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AY702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AY$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AY702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AY702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>BA$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AZ702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>AZ$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:AZ702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:AZ702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>BB$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BA702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>BA$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:BA702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BA702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>BC$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BB702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>BB$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:BB702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BB702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>BD$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BC702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>BC$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:BC702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BC702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>BE$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BD702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>BD$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:BD702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BD702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>BF$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BE702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>BE$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:BE702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BE702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>BG$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BF702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>BF$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:BF702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BF702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>BH$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BG702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>BG$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:BG702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BG702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>BI$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BH702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>BH$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:BH702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BH702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>BJ$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BI702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>BI$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:BI702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BI702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>BK$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BJ702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>BJ$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:BJ702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BJ702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>BL$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BK702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>BK$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:BK702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BK702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>BM$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BL702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>BL$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:BL702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BL702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>BN$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BM702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>BM$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:BM702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BM702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>BO$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BN702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>BN$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:BN702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BN702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>BP$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BO702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>BO$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:BO702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BO702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>BQ$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BP702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>BP$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:BP702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BP702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>BR$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BQ702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>BQ$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:BQ702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BQ702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>BS$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BR702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>BR$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:BR702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BR702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>BT$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BS702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>BS$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:BS702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BS702))))","v":0},{"$f":"IF(OFFSET($G692, -$E702, $E702)=\"n/a\",0,IF(OFFSET($G699, -$E702, $E702)=\"SL\",\nIF(OFFSET($G692,-$E702,$E702)+$E702>BU$5,IFERROR((OFFSET($G691,-$E702,$E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BT702)),\nIF(OFFSET($G693,-$E702,$E702)+$E702>BT$5,IFERROR(((OFFSET($G691,-$E702,$E702)-SUM($G702:BT702))*OFFSET($G698, -$E702, $E702)/(OFFSET($G692,-$E702,$E702))),0),OFFSET($G691,-$E702,$E702)-SUM($G702:BT702))))","v":0}]
[]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E744)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>N$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:M744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>M$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:M744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:M744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>O$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:N744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>N$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:N744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:N744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>P$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:O744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>O$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:O744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:O744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>Q$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:P744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>P$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:P744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:P744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>R$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:Q744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>Q$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:Q744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:Q744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>S$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:R744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>R$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:R744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:R744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>T$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:S744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>S$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:S744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:S744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>U$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:T744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>T$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:T744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:T744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>V$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:U744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>U$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:U744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:U744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>W$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:V744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>V$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:V744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:V744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>X$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:W744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>W$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:W744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:W744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>Y$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:X744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>X$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:X744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:X744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>Z$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:Y744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>Y$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:Y744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:Y744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AA$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:Z744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>Z$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:Z744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:Z744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AB$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AA744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AA$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AA744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AA744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AC$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AB744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AB$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AB744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AB744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AD$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AC744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AC$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AC744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AC744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AE$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AD744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AD$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AD744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AD744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AF$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AE744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AE$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AE744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AE744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AG$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AF744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AF$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AF744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AF744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AH$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AG744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AG$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AG744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AG744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AI$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AH744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AH$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AH744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AH744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AJ$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AI744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AI$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AI744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AI744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AK$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AJ744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AJ$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AJ744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AJ744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AL$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AK744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AK$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AK744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AK744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AM$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AL744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AL$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AL744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AL744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AN$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AM744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AM$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AM744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AM744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AO$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AN744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AN$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AN744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AN744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AP$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AO744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AO$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AO744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AO744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AQ$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AP744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AP$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AP744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AP744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AR$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AQ744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AQ$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AQ744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AQ744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AS$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AR744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AR$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AR744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AR744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AT$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AS744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AS$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AS744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AS744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AU$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AT744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AT$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AT744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AT744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AV$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AU744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AU$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AU744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AU744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AW$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AV744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AV$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AV744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AV744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AX$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AW744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AW$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AW744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AW744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AY$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AX744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AX$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AX744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AX744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>AZ$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AY744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AY$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AY744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AY744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>BA$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AZ744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>AZ$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:AZ744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:AZ744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>BB$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BA744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>BA$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:BA744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BA744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>BC$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BB744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>BB$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:BB744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BB744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>BD$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BC744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>BC$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:BC744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BC744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>BE$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BD744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>BD$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:BD744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BD744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>BF$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BE744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>BE$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:BE744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BE744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>BG$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BF744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>BF$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:BF744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BF744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>BH$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BG744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>BG$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:BG744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BG744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>BI$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BH744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>BH$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:BH744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BH744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>BJ$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BI744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>BI$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:BI744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BI744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>BK$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BJ744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>BJ$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:BJ744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BJ744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>BL$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BK744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>BK$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:BK744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BK744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>BM$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BL744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>BL$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:BL744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BL744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>BN$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BM744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>BM$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:BM744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BM744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>BO$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BN744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>BN$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:BN744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BN744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>BP$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BO744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>BO$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:BO744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BO744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>BQ$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BP744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>BP$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:BP744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BP744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>BR$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BQ744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>BQ$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:BQ744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BQ744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>BS$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BR744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>BR$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:BR744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BR744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>BT$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BS744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>BS$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:BS744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BS744))))","v":0},{"$f":"IF(OFFSET($G734, -$E744, $E744)=\"n/a\",0,IF(OFFSET($G741, -$E744, $E744)=\"SL\",\nIF(OFFSET($G734,-$E744,$E744)+$E744>BU$5,IFERROR((OFFSET($G733,-$E744,$E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BT744)),\nIF(OFFSET($G735,-$E744,$E744)+$E744>BT$5,IFERROR(((OFFSET($G733,-$E744,$E744)-SUM($G744:BT744))*OFFSET($G740, -$E744, $E744)/(OFFSET($G734,-$E744,$E744))),0),OFFSET($G733,-$E744,$E744)-SUM($G744:BT744))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E752)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>V$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:U769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>U$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:U769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:U769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>W$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:V769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>V$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:V769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:V769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>X$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:W769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>W$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:W769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:W769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>Y$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:X769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>X$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:X769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:X769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>Z$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:Y769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>Y$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:Y769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:Y769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AA$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:Z769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>Z$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:Z769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:Z769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AB$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AA769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AA$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AA769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AA769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AC$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AB769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AB$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AB769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AB769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AD$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AC769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AC$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AC769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AC769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AE$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AD769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AD$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AD769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AD769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AF$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AE769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AE$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AE769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AE769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AG$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AF769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AF$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AF769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AF769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AH$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AG769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AG$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AG769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AG769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AI$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AH769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AH$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AH769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AH769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AJ$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AI769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AI$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AI769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AI769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AK$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AJ769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AJ$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AJ769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AJ769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AL$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AK769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AK$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AK769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AK769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AM$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AL769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AL$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AL769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AL769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AN$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AM769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AM$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AM769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AM769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AO$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AN769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AN$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AN769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AN769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AP$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AO769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AO$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AO769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AO769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AQ$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AP769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AP$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AP769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AP769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AR$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AQ769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AQ$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AQ769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AQ769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AS$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AR769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AR$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AR769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AR769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AT$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AS769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AS$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AS769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AS769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AU$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AT769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AT$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AT769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AT769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AV$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AU769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AU$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AU769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AU769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AW$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AV769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AV$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AV769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AV769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AX$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AW769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AW$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AW769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AW769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AY$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AX769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AX$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AX769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AX769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>AZ$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AY769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AY$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AY769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AY769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>BA$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:AZ769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>AZ$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:AZ769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:AZ769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>BB$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:BA769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>BA$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:BA769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:BA769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>BC$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:BB769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>BB$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:BB769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:BB769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>BD$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:BC769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>BC$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:BC769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:BC769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>BE$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:BD769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>BD$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:BD769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:BD769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>BF$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:BE769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>BE$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:BE769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:BE769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>BG$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:BF769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>BF$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:BF769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:BF769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>BH$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:BG769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>BG$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:BG769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:BG769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>BI$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:BH769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>BH$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:BH769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:BH769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>BJ$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:BI769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>BI$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:BI769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:BI769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>BK$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:BJ769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>BJ$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:BJ769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:BJ769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>BL$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:BK769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>BK$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:BK769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:BK769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>BM$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:BL769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>BL$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:BL769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:BL769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>BN$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:BM769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>BM$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:BM769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:BM769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>BO$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:BN769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>BN$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:BN769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:BN769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>BP$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:BO769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>BO$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:BO769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:BO769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>BQ$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:BP769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>BP$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:BP769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:BP769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>BR$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:BQ769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>BQ$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:BQ769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:BQ769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>BS$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:BR769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>BR$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:BR769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:BR769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>BT$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:BS769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>BS$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:BS769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:BS769))))","v":0},{"$f":"IF(OFFSET($G745, -$E751, $E752)=\"n/a\", 0, IF(OFFSET($G748, -$E751, $E752)=\"SL\",\nIF(OFFSET($G745, -$E751, $E752)+$E752>BU$5, IFERROR((OFFSET($G744, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))), 0), OFFSET($G744, -$E751, $E752)-SUM($G769:BT769)),\nIF(OFFSET($G746, -$E751, $E752)+$E752>BT$5, IFERROR(((OFFSET($G744, -$E751, $E752)-SUM($G769:BT769))*OFFSET($G747, -$E751, $E752)/(OFFSET($G745, -$E751, $E752))),0), OFFSET($G744, -$E751, $E752)-SUM($G769:BT769))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E790)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>L$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:K790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>K$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:K790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:K790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>M$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:L790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>L$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:L790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:L790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>N$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:M790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>M$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:M790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:M790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>O$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:N790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>N$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:N790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:N790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>P$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:O790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>O$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:O790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:O790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>Q$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:P790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>P$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:P790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:P790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>R$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:Q790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>Q$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:Q790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:Q790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>S$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:R790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>R$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:R790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:R790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>T$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:S790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>S$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:S790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:S790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>U$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:T790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>T$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:T790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:T790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>V$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:U790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>U$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:U790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:U790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>W$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:V790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>V$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:V790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:V790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>X$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:W790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>W$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:W790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:W790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>Y$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:X790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>X$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:X790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:X790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>Z$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:Y790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>Y$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:Y790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:Y790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AA$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:Z790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>Z$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:Z790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:Z790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AB$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AA790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AA$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AA790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AA790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AC$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AB790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AB$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AB790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AB790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AD$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AC790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AC$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AC790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AC790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AE$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AD790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AD$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AD790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AD790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AF$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AE790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AE$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AE790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AE790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AG$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AF790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AF$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AF790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AF790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AH$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AG790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AG$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AG790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AG790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AI$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AH790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AH$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AH790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AH790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AJ$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AI790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AI$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AI790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AI790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AK$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AJ790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AJ$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AJ790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AJ790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AL$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AK790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AK$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AK790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AK790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AM$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AL790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AL$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AL790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AL790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AN$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AM790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AM$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AM790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AM790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AO$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AN790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AN$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AN790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AN790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AP$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AO790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AO$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AO790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AO790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AQ$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AP790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AP$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AP790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AP790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AR$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AQ790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AQ$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AQ790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AQ790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AS$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AR790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AR$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AR790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AR790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AT$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AS790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AS$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AS790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AS790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AU$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AT790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AT$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AT790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AT790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AV$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AU790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AU$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AU790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AU790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AW$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AV790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AV$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AV790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AV790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AX$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AW790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AW$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AW790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AW790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AY$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AX790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AX$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AX790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AX790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>AZ$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AY790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AY$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AY790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AY790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>BA$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AZ790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>AZ$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:AZ790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:AZ790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>BB$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BA790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>BA$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:BA790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BA790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>BC$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BB790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>BB$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:BB790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BB790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>BD$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BC790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>BC$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:BC790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BC790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>BE$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BD790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>BD$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:BD790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BD790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>BF$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BE790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>BE$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:BE790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BE790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>BG$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BF790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>BF$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:BF790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BF790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>BH$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BG790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>BG$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:BG790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BG790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>BI$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BH790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>BH$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:BH790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BH790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>BJ$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BI790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>BI$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:BI790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BI790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>BK$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BJ790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>BJ$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:BJ790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BJ790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>BL$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BK790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>BK$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:BK790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BK790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>BM$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BL790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>BL$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:BL790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BL790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>BN$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BM790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>BM$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:BM790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BM790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>BO$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BN790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>BN$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:BN790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BN790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>BP$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BO790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>BO$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:BO790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BO790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>BQ$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BP790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>BP$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:BP790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BP790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>BR$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BQ790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>BQ$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:BQ790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BQ790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>BS$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BR790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>BR$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:BR790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BR790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>BT$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BS790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>BS$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:BS790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BS790))))","v":0},{"$f":"IF(OFFSET($G780, -$E790, $E790)=\"n/a\",0,IF(OFFSET($G787, -$E790, $E790)=\"SL\",\nIF(OFFSET($G780,-$E790,$E790)+$E790>BU$5,IFERROR((OFFSET($G779,-$E790,$E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BT790)),\nIF(OFFSET($G781,-$E790,$E790)+$E790>BT$5,IFERROR(((OFFSET($G779,-$E790,$E790)-SUM($G790:BT790))*OFFSET($G786, -$E790, $E790)/(OFFSET($G780,-$E790,$E790))),0),OFFSET($G779,-$E790,$E790)-SUM($G790:BT790))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E797)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>S$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:R797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>R$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:R797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:R797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>T$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:S797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>S$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:S797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:S797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>U$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:T797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>T$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:T797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:T797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>V$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:U797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>U$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:U797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:U797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>W$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:V797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>V$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:V797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:V797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>X$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:W797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>W$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:W797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:W797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>Y$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:X797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>X$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:X797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:X797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>Z$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:Y797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>Y$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:Y797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:Y797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AA$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:Z797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>Z$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:Z797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:Z797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AB$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AA797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AA$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AA797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AA797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AC$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AB797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AB$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AB797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AB797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AD$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AC797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AC$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AC797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AC797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AE$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AD797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AD$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AD797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AD797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AF$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AE797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AE$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AE797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AE797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AG$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AF797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AF$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AF797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AF797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AH$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AG797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AG$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AG797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AG797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AI$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AH797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AH$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AH797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AH797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AJ$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AI797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AI$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AI797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AI797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AK$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AJ797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AJ$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AJ797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AJ797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AL$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AK797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AK$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AK797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AK797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AM$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AL797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AL$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AL797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AL797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AN$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AM797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AM$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AM797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AM797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AO$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AN797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AN$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AN797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AN797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AP$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AO797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AO$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AO797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AO797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AQ$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AP797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AP$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AP797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AP797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AR$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AQ797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AQ$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AQ797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AQ797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AS$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AR797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AR$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AR797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AR797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AT$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AS797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AS$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AS797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AS797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AU$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AT797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AT$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AT797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AT797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AV$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AU797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AU$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AU797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AU797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AW$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AV797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AV$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AV797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AV797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AX$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AW797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AW$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AW797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AW797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AY$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AX797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AX$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AX797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AX797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>AZ$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AY797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AY$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AY797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AY797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>BA$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AZ797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>AZ$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:AZ797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:AZ797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>BB$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BA797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>BA$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:BA797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BA797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>BC$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BB797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>BB$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:BB797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BB797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>BD$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BC797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>BC$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:BC797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BC797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>BE$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BD797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>BD$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:BD797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BD797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>BF$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BE797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>BE$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:BE797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BE797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>BG$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BF797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>BF$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:BF797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BF797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>BH$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BG797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>BG$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:BG797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BG797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>BI$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BH797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>BH$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:BH797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BH797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>BJ$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BI797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>BI$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:BI797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BI797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>BK$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BJ797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>BJ$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:BJ797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BJ797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>BL$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BK797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>BK$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:BK797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BK797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>BM$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BL797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>BL$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:BL797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BL797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>BN$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BM797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>BM$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:BM797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BM797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>BO$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BN797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>BN$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:BN797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BN797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>BP$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BO797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>BO$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:BO797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BO797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>BQ$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BP797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>BP$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:BP797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BP797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>BR$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BQ797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>BQ$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:BQ797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BQ797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>BS$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BR797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>BR$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:BR797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BR797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>BT$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BS797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>BS$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:BS797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BS797))))","v":0},{"$f":"IF(OFFSET($G787, -$E797, $E797)=\"n/a\",0,IF(OFFSET($G794, -$E797, $E797)=\"SL\",\nIF(OFFSET($G787,-$E797,$E797)+$E797>BU$5,IFERROR((OFFSET($G786,-$E797,$E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BT797)),\nIF(OFFSET($G788,-$E797,$E797)+$E797>BT$5,IFERROR(((OFFSET($G786,-$E797,$E797)-SUM($G797:BT797))*OFFSET($G793, -$E797, $E797)/(OFFSET($G787,-$E797,$E797))),0),OFFSET($G786,-$E797,$E797)-SUM($G797:BT797))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E801)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>W$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:V818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>V$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:V818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:V818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>X$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:W818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>W$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:W818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:W818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>Y$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:X818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>X$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:X818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:X818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>Z$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:Y818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>Y$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:Y818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:Y818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AA$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:Z818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>Z$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:Z818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:Z818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AB$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AA818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AA$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AA818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AA818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AC$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AB818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AB$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AB818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AB818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AD$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AC818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AC$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AC818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AC818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AE$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AD818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AD$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AD818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AD818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AF$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AE818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AE$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AE818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AE818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AG$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AF818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AF$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AF818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AF818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AH$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AG818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AG$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AG818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AG818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AI$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AH818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AH$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AH818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AH818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AJ$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AI818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AI$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AI818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AI818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AK$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AJ818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AJ$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AJ818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AJ818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AL$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AK818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AK$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AK818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AK818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AM$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AL818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AL$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AL818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AL818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AN$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AM818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AM$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AM818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AM818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AO$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AN818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AN$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AN818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AN818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AP$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AO818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AO$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AO818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AO818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AQ$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AP818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AP$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AP818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AP818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AR$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AQ818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AQ$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AQ818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AQ818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AS$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AR818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AR$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AR818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AR818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AT$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AS818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AS$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AS818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AS818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AU$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AT818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AT$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AT818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AT818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AV$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AU818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AU$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AU818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AU818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AW$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AV818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AV$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AV818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AV818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AX$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AW818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AW$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AW818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AW818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AY$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AX818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AX$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AX818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AX818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>AZ$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AY818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AY$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AY818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AY818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>BA$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:AZ818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>AZ$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:AZ818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:AZ818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>BB$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:BA818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>BA$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:BA818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:BA818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>BC$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:BB818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>BB$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:BB818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:BB818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>BD$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:BC818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>BC$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:BC818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:BC818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>BE$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:BD818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>BD$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:BD818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:BD818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>BF$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:BE818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>BE$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:BE818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:BE818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>BG$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:BF818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>BF$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:BF818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:BF818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>BH$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:BG818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>BG$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:BG818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:BG818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>BI$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:BH818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>BH$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:BH818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:BH818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>BJ$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:BI818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>BI$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:BI818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:BI818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>BK$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:BJ818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>BJ$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:BJ818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:BJ818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>BL$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:BK818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>BK$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:BK818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:BK818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>BM$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:BL818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>BL$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:BL818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:BL818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>BN$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:BM818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>BM$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:BM818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:BM818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>BO$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:BN818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>BN$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:BN818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:BN818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>BP$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:BO818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>BO$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:BO818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:BO818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>BQ$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:BP818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>BP$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:BP818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:BP818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>BR$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:BQ818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>BQ$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:BQ818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:BQ818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>BS$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:BR818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>BR$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:BR818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:BR818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>BT$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:BS818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>BS$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:BS818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:BS818))))","v":0},{"$f":"IF(OFFSET($G794, -$E800, $E801)=\"n/a\", 0, IF(OFFSET($G797, -$E800, $E801)=\"SL\",\nIF(OFFSET($G794, -$E800, $E801)+$E801>BU$5, IFERROR((OFFSET($G793, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))), 0), OFFSET($G793, -$E800, $E801)-SUM($G818:BT818)),\nIF(OFFSET($G795, -$E800, $E801)+$E801>BT$5, IFERROR(((OFFSET($G793, -$E800, $E801)-SUM($G818:BT818))*OFFSET($G796, -$E800, $E801)/(OFFSET($G794, -$E800, $E801))),0), OFFSET($G793, -$E800, $E801)-SUM($G818:BT818))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E839)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>M$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:L839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>L$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:L839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:L839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>N$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:M839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>M$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:M839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:M839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>O$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:N839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>N$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:N839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:N839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>P$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:O839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>O$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:O839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:O839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>Q$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:P839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>P$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:P839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:P839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>R$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:Q839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>Q$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:Q839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:Q839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>S$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:R839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>R$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:R839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:R839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>T$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:S839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>S$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:S839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:S839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>U$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:T839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>T$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:T839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:T839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>V$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:U839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>U$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:U839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:U839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>W$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:V839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>V$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:V839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:V839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>X$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:W839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>W$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:W839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:W839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>Y$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:X839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>X$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:X839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:X839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>Z$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:Y839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>Y$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:Y839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:Y839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AA$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:Z839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>Z$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:Z839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:Z839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AB$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AA839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AA$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AA839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AA839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AC$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AB839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AB$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AB839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AB839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AD$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AC839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AC$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AC839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AC839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AE$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AD839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AD$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AD839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AD839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AF$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AE839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AE$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AE839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AE839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AG$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AF839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AF$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AF839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AF839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AH$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AG839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AG$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AG839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AG839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AI$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AH839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AH$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AH839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AH839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AJ$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AI839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AI$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AI839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AI839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AK$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AJ839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AJ$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AJ839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AJ839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AL$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AK839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AK$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AK839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AK839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AM$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AL839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AL$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AL839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AL839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AN$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AM839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AM$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AM839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AM839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AO$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AN839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AN$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AN839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AN839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AP$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AO839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AO$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AO839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AO839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AQ$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AP839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AP$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AP839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AP839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AR$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AQ839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AQ$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AQ839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AQ839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AS$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AR839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AR$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AR839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AR839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AT$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AS839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AS$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AS839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AS839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AU$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AT839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AT$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AT839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AT839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AV$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AU839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AU$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AU839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AU839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AW$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AV839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AV$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AV839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AV839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AX$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AW839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AW$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AW839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AW839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AY$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AX839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AX$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AX839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AX839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>AZ$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AY839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AY$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AY839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AY839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>BA$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AZ839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>AZ$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:AZ839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:AZ839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>BB$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BA839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>BA$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:BA839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BA839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>BC$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BB839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>BB$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:BB839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BB839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>BD$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BC839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>BC$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:BC839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BC839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>BE$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BD839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>BD$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:BD839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BD839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>BF$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BE839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>BE$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:BE839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BE839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>BG$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BF839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>BF$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:BF839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BF839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>BH$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BG839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>BG$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:BG839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BG839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>BI$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BH839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>BH$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:BH839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BH839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>BJ$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BI839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>BI$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:BI839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BI839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>BK$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BJ839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>BJ$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:BJ839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BJ839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>BL$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BK839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>BK$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:BK839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BK839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>BM$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BL839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>BL$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:BL839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BL839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>BN$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BM839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>BM$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:BM839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BM839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>BO$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BN839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>BN$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:BN839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BN839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>BP$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BO839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>BO$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:BO839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BO839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>BQ$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BP839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>BP$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:BP839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BP839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>BR$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BQ839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>BQ$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:BQ839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BQ839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>BS$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BR839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>BR$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:BR839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BR839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>BT$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BS839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>BS$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:BS839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BS839))))","v":0},{"$f":"IF(OFFSET($G829, -$E839, $E839)=\"n/a\",0,IF(OFFSET($G836, -$E839, $E839)=\"SL\",\nIF(OFFSET($G829,-$E839,$E839)+$E839>BU$5,IFERROR((OFFSET($G828,-$E839,$E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BT839)),\nIF(OFFSET($G830,-$E839,$E839)+$E839>BT$5,IFERROR(((OFFSET($G828,-$E839,$E839)-SUM($G839:BT839))*OFFSET($G835, -$E839, $E839)/(OFFSET($G829,-$E839,$E839))),0),OFFSET($G828,-$E839,$E839)-SUM($G839:BT839))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E846)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>T$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:S846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>S$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:S846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:S846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>U$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:T846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>T$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:T846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:T846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>V$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:U846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>U$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:U846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:U846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>W$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:V846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>V$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:V846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:V846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>X$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:W846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>W$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:W846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:W846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>Y$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:X846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>X$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:X846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:X846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>Z$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:Y846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>Y$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:Y846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:Y846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AA$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:Z846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>Z$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:Z846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:Z846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AB$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AA846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AA$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AA846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AA846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AC$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AB846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AB$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AB846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AB846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AD$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AC846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AC$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AC846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AC846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AE$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AD846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AD$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AD846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AD846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AF$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AE846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AE$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AE846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AE846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AG$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AF846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AF$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AF846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AF846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AH$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AG846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AG$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AG846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AG846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AI$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AH846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AH$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AH846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AH846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AJ$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AI846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AI$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AI846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AI846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AK$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AJ846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AJ$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AJ846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AJ846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AL$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AK846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AK$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AK846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AK846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AM$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AL846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AL$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AL846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AL846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AN$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AM846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AM$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AM846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AM846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AO$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AN846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AN$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AN846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AN846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AP$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AO846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AO$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AO846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AO846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AQ$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AP846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AP$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AP846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AP846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AR$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AQ846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AQ$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AQ846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AQ846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AS$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AR846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AR$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AR846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AR846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AT$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AS846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AS$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AS846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AS846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AU$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AT846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AT$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AT846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AT846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AV$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AU846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AU$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AU846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AU846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AW$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AV846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AV$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AV846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AV846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AX$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AW846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AW$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AW846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AW846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AY$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AX846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AX$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AX846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AX846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>AZ$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AY846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AY$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AY846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AY846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>BA$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AZ846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>AZ$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:AZ846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:AZ846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>BB$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BA846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>BA$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:BA846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BA846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>BC$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BB846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>BB$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:BB846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BB846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>BD$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BC846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>BC$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:BC846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BC846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>BE$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BD846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>BD$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:BD846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BD846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>BF$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BE846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>BE$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:BE846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BE846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>BG$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BF846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>BF$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:BF846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BF846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>BH$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BG846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>BG$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:BG846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BG846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>BI$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BH846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>BH$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:BH846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BH846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>BJ$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BI846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>BI$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:BI846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BI846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>BK$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BJ846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>BJ$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:BJ846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BJ846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>BL$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BK846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>BK$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:BK846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BK846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>BM$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BL846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>BL$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:BL846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BL846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>BN$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BM846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>BM$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:BM846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BM846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>BO$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BN846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>BN$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:BN846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BN846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>BP$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BO846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>BO$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:BO846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BO846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>BQ$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BP846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>BP$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:BP846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BP846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>BR$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BQ846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>BQ$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:BQ846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BQ846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>BS$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BR846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>BR$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:BR846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BR846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>BT$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BS846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>BS$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:BS846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BS846))))","v":0},{"$f":"IF(OFFSET($G836, -$E846, $E846)=\"n/a\",0,IF(OFFSET($G843, -$E846, $E846)=\"SL\",\nIF(OFFSET($G836,-$E846,$E846)+$E846>BU$5,IFERROR((OFFSET($G835,-$E846,$E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BT846)),\nIF(OFFSET($G837,-$E846,$E846)+$E846>BT$5,IFERROR(((OFFSET($G835,-$E846,$E846)-SUM($G846:BT846))*OFFSET($G842, -$E846, $E846)/(OFFSET($G836,-$E846,$E846))),0),OFFSET($G835,-$E846,$E846)-SUM($G846:BT846))))","v":0}]
[]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E892)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>R$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:Q892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>Q$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:Q892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:Q892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>S$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:R892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>R$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:R892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:R892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>T$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:S892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>S$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:S892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:S892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>U$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:T892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>T$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:T892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:T892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>V$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:U892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>U$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:U892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:U892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>W$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:V892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>V$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:V892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:V892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>X$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:W892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>W$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:W892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:W892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>Y$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:X892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>X$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:X892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:X892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>Z$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:Y892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>Y$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:Y892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:Y892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AA$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:Z892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>Z$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:Z892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:Z892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AB$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AA892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AA$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AA892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AA892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AC$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AB892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AB$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AB892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AB892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AD$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AC892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AC$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AC892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AC892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AE$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AD892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AD$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AD892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AD892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AF$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AE892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AE$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AE892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AE892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AG$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AF892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AF$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AF892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AF892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AH$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AG892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AG$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AG892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AG892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AI$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AH892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AH$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AH892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AH892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AJ$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AI892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AI$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AI892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AI892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AK$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AJ892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AJ$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AJ892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AJ892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AL$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AK892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AK$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AK892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AK892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AM$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AL892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AL$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AL892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AL892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AN$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AM892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AM$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AM892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AM892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AO$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AN892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AN$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AN892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AN892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AP$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AO892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AO$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AO892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AO892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AQ$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AP892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AP$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AP892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AP892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AR$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AQ892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AQ$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AQ892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AQ892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AS$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AR892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AR$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AR892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AR892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AT$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AS892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AS$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AS892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AS892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AU$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AT892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AT$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AT892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AT892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AV$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AU892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AU$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AU892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AU892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AW$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AV892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AV$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AV892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AV892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AX$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AW892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AW$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AW892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AW892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AY$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AX892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AX$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AX892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AX892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>AZ$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AY892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AY$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AY892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AY892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>BA$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AZ892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>AZ$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:AZ892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:AZ892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>BB$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BA892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>BA$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:BA892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BA892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>BC$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BB892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>BB$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:BB892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BB892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>BD$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BC892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>BC$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:BC892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BC892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>BE$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BD892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>BD$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:BD892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BD892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>BF$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BE892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>BE$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:BE892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BE892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>BG$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BF892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>BF$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:BF892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BF892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>BH$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BG892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>BG$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:BG892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BG892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>BI$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BH892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>BH$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:BH892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BH892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>BJ$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BI892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>BI$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:BI892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BI892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>BK$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BJ892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>BJ$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:BJ892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BJ892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>BL$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BK892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>BK$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:BK892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BK892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>BM$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BL892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>BL$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:BL892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BL892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>BN$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BM892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>BM$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:BM892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BM892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>BO$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BN892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>BN$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:BN892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BN892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>BP$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BO892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>BO$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:BO892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BO892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>BQ$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BP892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>BP$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:BP892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BP892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>BR$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BQ892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>BQ$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:BQ892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BQ892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>BS$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BR892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>BR$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:BR892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BR892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>BT$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BS892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>BS$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:BS892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BS892))))","v":0},{"$f":"IF(OFFSET($G882, -$E892, $E892)=\"n/a\",0,IF(OFFSET($G889, -$E892, $E892)=\"SL\",\nIF(OFFSET($G882,-$E892,$E892)+$E892>BU$5,IFERROR((OFFSET($G881,-$E892,$E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BT892)),\nIF(OFFSET($G883,-$E892,$E892)+$E892>BT$5,IFERROR(((OFFSET($G881,-$E892,$E892)-SUM($G892:BT892))*OFFSET($G888, -$E892, $E892)/(OFFSET($G882,-$E892,$E892))),0),OFFSET($G881,-$E892,$E892)-SUM($G892:BT892))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E896)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>V$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:U913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>U$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:U913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:U913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>W$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:V913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>V$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:V913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:V913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>X$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:W913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>W$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:W913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:W913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>Y$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:X913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>X$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:X913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:X913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>Z$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:Y913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>Y$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:Y913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:Y913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AA$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:Z913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>Z$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:Z913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:Z913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AB$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AA913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AA$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AA913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AA913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AC$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AB913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AB$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AB913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AB913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AD$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AC913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AC$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AC913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AC913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AE$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AD913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AD$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AD913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AD913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AF$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AE913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AE$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AE913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AE913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AG$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AF913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AF$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AF913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AF913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AH$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AG913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AG$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AG913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AG913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AI$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AH913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AH$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AH913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AH913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AJ$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AI913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AI$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AI913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AI913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AK$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AJ913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AJ$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AJ913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AJ913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AL$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AK913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AK$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AK913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AK913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AM$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AL913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AL$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AL913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AL913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AN$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AM913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AM$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AM913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AM913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AO$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AN913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AN$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AN913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AN913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AP$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AO913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AO$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AO913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AO913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AQ$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AP913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AP$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AP913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AP913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AR$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AQ913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AQ$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AQ913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AQ913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AS$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AR913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AR$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AR913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AR913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AT$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AS913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AS$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AS913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AS913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AU$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AT913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AT$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AT913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AT913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AV$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AU913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AU$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AU913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AU913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AW$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AV913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AV$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AV913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AV913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AX$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AW913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AW$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AW913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AW913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AY$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AX913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AX$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AX913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AX913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>AZ$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AY913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AY$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AY913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AY913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BA$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:AZ913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>AZ$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:AZ913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:AZ913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BB$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:BA913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BA$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:BA913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:BA913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BC$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:BB913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BB$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:BB913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:BB913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BD$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:BC913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BC$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:BC913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:BC913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BE$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:BD913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BD$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:BD913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:BD913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BF$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:BE913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BE$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:BE913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:BE913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BG$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:BF913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BF$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:BF913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:BF913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BH$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:BG913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BG$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:BG913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:BG913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BI$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:BH913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BH$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:BH913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:BH913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BJ$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:BI913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BI$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:BI913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:BI913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BK$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:BJ913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BJ$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:BJ913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:BJ913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BL$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:BK913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BK$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:BK913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:BK913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BM$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:BL913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BL$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:BL913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:BL913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BN$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:BM913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BM$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:BM913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:BM913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BO$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:BN913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BN$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:BN913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:BN913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BP$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:BO913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BO$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:BO913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:BO913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BQ$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:BP913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BP$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:BP913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:BP913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BR$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:BQ913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BQ$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:BQ913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:BQ913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BS$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:BR913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BR$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:BR913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:BR913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BT$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:BS913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BS$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:BS913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:BS913))))","v":0},{"$f":"IF(OFFSET($G889, -$E895, $E896)=\"n/a\", 0, IF(OFFSET($G892, -$E895, $E896)=\"SL\",\nIF(OFFSET($G889, -$E895, $E896)+$E896>BU$5, IFERROR((OFFSET($G888, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))), 0), OFFSET($G888, -$E895, $E896)-SUM($G913:BT913)),\nIF(OFFSET($G890, -$E895, $E896)+$E896>BT$5, IFERROR(((OFFSET($G888, -$E895, $E896)-SUM($G913:BT913))*OFFSET($G891, -$E895, $E896)/(OFFSET($G889, -$E895, $E896))),0), OFFSET($G888, -$E895, $E896)-SUM($G913:BT913))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E934)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>L$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:K934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>K$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:K934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:K934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>M$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:L934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>L$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:L934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:L934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>N$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:M934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>M$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:M934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:M934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>O$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:N934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>N$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:N934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:N934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>P$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:O934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>O$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:O934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:O934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>Q$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:P934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>P$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:P934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:P934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>R$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:Q934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>Q$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:Q934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:Q934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>S$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:R934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>R$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:R934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:R934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>T$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:S934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>S$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:S934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:S934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>U$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:T934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>T$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:T934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:T934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>V$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:U934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>U$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:U934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:U934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>W$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:V934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>V$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:V934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:V934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>X$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:W934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>W$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:W934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:W934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>Y$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:X934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>X$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:X934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:X934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>Z$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:Y934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>Y$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:Y934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:Y934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AA$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:Z934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>Z$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:Z934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:Z934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AB$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AA934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AA$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AA934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AA934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AC$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AB934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AB$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AB934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AB934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AD$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AC934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AC$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AC934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AC934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AE$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AD934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AD$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AD934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AD934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AF$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AE934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AE$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AE934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AE934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AG$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AF934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AF$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AF934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AF934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AH$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AG934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AG$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AG934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AG934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AI$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AH934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AH$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AH934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AH934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AJ$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AI934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AI$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AI934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AI934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AK$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AJ934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AJ$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AJ934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AJ934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AL$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AK934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AK$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AK934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AK934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AM$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AL934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AL$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AL934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AL934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AN$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AM934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AM$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AM934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AM934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AO$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AN934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AN$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AN934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AN934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AP$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AO934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AO$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AO934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AO934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AQ$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AP934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AP$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AP934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AP934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AR$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AQ934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AQ$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AQ934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AQ934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AS$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AR934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AR$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AR934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AR934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AT$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AS934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AS$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AS934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AS934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AU$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AT934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AT$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AT934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AT934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AV$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AU934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AU$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AU934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AU934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AW$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AV934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AV$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AV934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AV934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AX$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AW934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AW$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AW934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AW934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AY$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AX934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AX$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AX934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AX934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>AZ$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AY934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AY$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AY934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AY934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>BA$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AZ934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>AZ$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:AZ934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:AZ934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>BB$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BA934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>BA$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:BA934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BA934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>BC$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BB934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>BB$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:BB934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BB934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>BD$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BC934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>BC$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:BC934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BC934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>BE$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BD934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>BD$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:BD934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BD934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>BF$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BE934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>BE$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:BE934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BE934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>BG$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BF934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>BF$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:BF934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BF934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>BH$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BG934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>BG$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:BG934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BG934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>BI$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BH934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>BH$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:BH934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BH934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>BJ$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BI934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>BI$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:BI934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BI934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>BK$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BJ934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>BJ$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:BJ934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BJ934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>BL$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BK934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>BK$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:BK934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BK934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>BM$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BL934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>BL$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:BL934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BL934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>BN$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BM934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>BM$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:BM934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BM934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>BO$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BN934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>BN$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:BN934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BN934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>BP$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BO934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>BO$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:BO934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BO934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>BQ$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BP934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>BP$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:BP934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BP934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>BR$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BQ934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>BQ$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:BQ934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BQ934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>BS$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BR934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>BR$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:BR934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BR934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>BT$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BS934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>BS$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:BS934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BS934))))","v":0},{"$f":"IF(OFFSET($G924, -$E934, $E934)=\"n/a\",0,IF(OFFSET($G931, -$E934, $E934)=\"SL\",\nIF(OFFSET($G924,-$E934,$E934)+$E934>BU$5,IFERROR((OFFSET($G923,-$E934,$E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BT934)),\nIF(OFFSET($G925,-$E934,$E934)+$E934>BT$5,IFERROR(((OFFSET($G923,-$E934,$E934)-SUM($G934:BT934))*OFFSET($G930, -$E934, $E934)/(OFFSET($G924,-$E934,$E934))),0),OFFSET($G923,-$E934,$E934)-SUM($G934:BT934))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E941)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>S$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:R941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>R$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:R941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:R941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>T$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:S941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>S$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:S941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:S941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>U$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:T941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>T$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:T941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:T941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>V$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:U941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>U$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:U941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:U941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>W$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:V941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>V$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:V941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:V941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>X$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:W941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>W$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:W941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:W941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>Y$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:X941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>X$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:X941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:X941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>Z$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:Y941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>Y$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:Y941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:Y941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AA$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:Z941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>Z$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:Z941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:Z941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AB$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AA941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AA$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AA941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AA941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AC$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AB941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AB$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AB941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AB941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AD$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AC941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AC$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AC941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AC941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AE$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AD941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AD$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AD941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AD941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AF$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AE941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AE$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AE941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AE941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AG$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AF941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AF$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AF941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AF941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AH$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AG941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AG$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AG941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AG941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AI$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AH941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AH$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AH941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AH941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AJ$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AI941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AI$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AI941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AI941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AK$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AJ941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AJ$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AJ941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AJ941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AL$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AK941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AK$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AK941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AK941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AM$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AL941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AL$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AL941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AL941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AN$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AM941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AM$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AM941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AM941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AO$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AN941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AN$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AN941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AN941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AP$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AO941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AO$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AO941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AO941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AQ$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AP941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AP$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AP941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AP941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AR$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AQ941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AQ$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AQ941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AQ941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AS$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AR941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AR$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AR941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AR941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AT$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AS941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AS$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AS941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AS941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AU$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AT941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AT$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AT941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AT941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AV$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AU941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AU$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AU941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AU941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AW$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AV941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AV$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AV941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AV941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AX$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AW941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AW$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AW941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AW941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AY$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AX941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AX$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AX941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AX941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>AZ$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AY941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AY$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AY941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AY941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>BA$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AZ941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>AZ$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:AZ941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:AZ941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>BB$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BA941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>BA$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:BA941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BA941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>BC$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BB941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>BB$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:BB941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BB941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>BD$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BC941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>BC$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:BC941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BC941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>BE$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BD941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>BD$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:BD941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BD941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>BF$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BE941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>BE$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:BE941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BE941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>BG$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BF941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>BF$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:BF941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BF941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>BH$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BG941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>BG$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:BG941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BG941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>BI$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BH941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>BH$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:BH941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BH941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>BJ$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BI941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>BI$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:BI941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BI941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>BK$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BJ941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>BJ$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:BJ941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BJ941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>BL$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BK941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>BK$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:BK941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BK941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>BM$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BL941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>BL$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:BL941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BL941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>BN$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BM941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>BM$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:BM941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BM941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>BO$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BN941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>BN$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:BN941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BN941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>BP$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BO941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>BO$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:BO941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BO941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>BQ$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BP941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>BP$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:BP941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BP941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>BR$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BQ941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>BQ$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:BQ941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BQ941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>BS$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BR941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>BR$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:BR941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BR941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>BT$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BS941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>BS$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:BS941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BS941))))","v":0},{"$f":"IF(OFFSET($G931, -$E941, $E941)=\"n/a\",0,IF(OFFSET($G938, -$E941, $E941)=\"SL\",\nIF(OFFSET($G931,-$E941,$E941)+$E941>BU$5,IFERROR((OFFSET($G930,-$E941,$E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BT941)),\nIF(OFFSET($G932,-$E941,$E941)+$E941>BT$5,IFERROR(((OFFSET($G930,-$E941,$E941)-SUM($G941:BT941))*OFFSET($G937, -$E941, $E941)/(OFFSET($G931,-$E941,$E941))),0),OFFSET($G930,-$E941,$E941)-SUM($G941:BT941))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E945)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>W$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:V962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>V$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:V962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:V962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>X$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:W962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>W$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:W962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:W962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>Y$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:X962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>X$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:X962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:X962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>Z$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:Y962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>Y$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:Y962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:Y962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AA$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:Z962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>Z$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:Z962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:Z962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AB$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AA962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AA$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AA962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AA962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AC$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AB962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AB$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AB962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AB962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AD$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AC962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AC$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AC962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AC962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AE$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AD962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AD$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AD962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AD962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AF$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AE962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AE$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AE962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AE962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AG$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AF962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AF$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AF962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AF962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AH$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AG962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AG$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AG962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AG962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AI$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AH962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AH$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AH962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AH962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AJ$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AI962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AI$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AI962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AI962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AK$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AJ962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AJ$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AJ962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AJ962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AL$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AK962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AK$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AK962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AK962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AM$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AL962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AL$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AL962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AL962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AN$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AM962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AM$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AM962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AM962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AO$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AN962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AN$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AN962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AN962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AP$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AO962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AO$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AO962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AO962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AQ$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AP962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AP$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AP962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AP962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AR$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AQ962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AQ$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AQ962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AQ962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AS$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AR962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AR$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AR962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AR962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AT$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AS962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AS$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AS962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AS962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AU$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AT962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AT$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AT962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AT962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AV$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AU962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AU$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AU962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AU962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AW$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AV962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AV$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AV962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AV962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AX$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AW962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AW$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AW962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AW962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AY$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AX962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AX$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AX962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AX962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>AZ$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AY962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AY$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AY962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AY962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>BA$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:AZ962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>AZ$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:AZ962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:AZ962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>BB$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:BA962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>BA$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:BA962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:BA962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>BC$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:BB962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>BB$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:BB962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:BB962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>BD$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:BC962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>BC$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:BC962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:BC962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>BE$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:BD962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>BD$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:BD962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:BD962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>BF$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:BE962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>BE$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:BE962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:BE962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>BG$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:BF962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>BF$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:BF962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:BF962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>BH$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:BG962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>BG$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:BG962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:BG962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>BI$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:BH962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>BH$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:BH962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:BH962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>BJ$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:BI962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>BI$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:BI962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:BI962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>BK$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:BJ962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>BJ$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:BJ962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:BJ962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>BL$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:BK962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>BK$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:BK962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:BK962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>BM$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:BL962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>BL$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:BL962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:BL962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>BN$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:BM962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>BM$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:BM962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:BM962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>BO$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:BN962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>BN$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:BN962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:BN962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>BP$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:BO962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>BO$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:BO962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:BO962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>BQ$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:BP962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>BP$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:BP962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:BP962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>BR$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:BQ962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>BQ$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:BQ962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:BQ962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>BS$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:BR962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>BR$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:BR962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:BR962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>BT$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:BS962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>BS$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:BS962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:BS962))))","v":0},{"$f":"IF(OFFSET($G938, -$E944, $E945)=\"n/a\", 0, IF(OFFSET($G941, -$E944, $E945)=\"SL\",\nIF(OFFSET($G938, -$E944, $E945)+$E945>BU$5, IFERROR((OFFSET($G937, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))), 0), OFFSET($G937, -$E944, $E945)-SUM($G962:BT962)),\nIF(OFFSET($G939, -$E944, $E945)+$E945>BT$5, IFERROR(((OFFSET($G937, -$E944, $E945)-SUM($G962:BT962))*OFFSET($G940, -$E944, $E945)/(OFFSET($G938, -$E944, $E945))),0), OFFSET($G937, -$E944, $E945)-SUM($G962:BT962))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E983)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>M$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:L983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>L$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:L983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:L983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>N$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:M983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>M$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:M983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:M983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>O$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:N983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>N$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:N983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:N983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>P$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:O983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>O$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:O983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:O983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>Q$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:P983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>P$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:P983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:P983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>R$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:Q983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>Q$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:Q983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:Q983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>S$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:R983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>R$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:R983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:R983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>T$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:S983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>S$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:S983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:S983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>U$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:T983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>T$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:T983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:T983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>V$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:U983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>U$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:U983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:U983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>W$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:V983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>V$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:V983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:V983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>X$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:W983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>W$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:W983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:W983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>Y$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:X983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>X$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:X983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:X983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>Z$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:Y983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>Y$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:Y983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:Y983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AA$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:Z983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>Z$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:Z983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:Z983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AB$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AA983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AA$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AA983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AA983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AC$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AB983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AB$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AB983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AB983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AD$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AC983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AC$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AC983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AC983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AE$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AD983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AD$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AD983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AD983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AF$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AE983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AE$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AE983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AE983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AG$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AF983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AF$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AF983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AF983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AH$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AG983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AG$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AG983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AG983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AI$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AH983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AH$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AH983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AH983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AJ$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AI983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AI$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AI983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AI983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AK$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AJ983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AJ$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AJ983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AJ983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AL$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AK983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AK$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AK983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AK983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AM$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AL983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AL$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AL983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AL983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AN$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AM983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AM$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AM983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AM983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AO$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AN983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AN$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AN983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AN983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AP$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AO983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AO$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AO983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AO983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AQ$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AP983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AP$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AP983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AP983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AR$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AQ983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AQ$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AQ983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AQ983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AS$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AR983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AR$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AR983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AR983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AT$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AS983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AS$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AS983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AS983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AU$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AT983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AT$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AT983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AT983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AV$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AU983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AU$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AU983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AU983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AW$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AV983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AV$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AV983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AV983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AX$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AW983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AW$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AW983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AW983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AY$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AX983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AX$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AX983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AX983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>AZ$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AY983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AY$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AY983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AY983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>BA$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AZ983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>AZ$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:AZ983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:AZ983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>BB$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BA983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>BA$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:BA983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BA983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>BC$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BB983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>BB$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:BB983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BB983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>BD$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BC983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>BC$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:BC983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BC983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>BE$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BD983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>BD$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:BD983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BD983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>BF$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BE983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>BE$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:BE983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BE983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>BG$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BF983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>BF$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:BF983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BF983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>BH$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BG983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>BG$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:BG983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BG983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>BI$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BH983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>BH$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:BH983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BH983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>BJ$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BI983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>BI$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:BI983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BI983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>BK$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BJ983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>BJ$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:BJ983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BJ983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>BL$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BK983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>BK$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:BK983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BK983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>BM$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BL983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>BL$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:BL983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BL983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>BN$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BM983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>BM$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:BM983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BM983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>BO$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BN983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>BN$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:BN983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BN983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>BP$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BO983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>BO$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:BO983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BO983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>BQ$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BP983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>BP$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:BP983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BP983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>BR$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BQ983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>BQ$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:BQ983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BQ983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>BS$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BR983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>BR$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:BR983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BR983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>BT$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BS983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>BS$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:BS983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BS983))))","v":0},{"$f":"IF(OFFSET($G973, -$E983, $E983)=\"n/a\",0,IF(OFFSET($G980, -$E983, $E983)=\"SL\",\nIF(OFFSET($G973,-$E983,$E983)+$E983>BU$5,IFERROR((OFFSET($G972,-$E983,$E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BT983)),\nIF(OFFSET($G974,-$E983,$E983)+$E983>BT$5,IFERROR(((OFFSET($G972,-$E983,$E983)-SUM($G983:BT983))*OFFSET($G979, -$E983, $E983)/(OFFSET($G973,-$E983,$E983))),0),OFFSET($G972,-$E983,$E983)-SUM($G983:BT983))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E990)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>T$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:S990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>S$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:S990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:S990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>U$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:T990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>T$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:T990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:T990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>V$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:U990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>U$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:U990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:U990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>W$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:V990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>V$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:V990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:V990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>X$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:W990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>W$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:W990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:W990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>Y$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:X990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>X$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:X990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:X990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>Z$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:Y990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>Y$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:Y990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:Y990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AA$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:Z990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>Z$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:Z990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:Z990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AB$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AA990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AA$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AA990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AA990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AC$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AB990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AB$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AB990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AB990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AD$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AC990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AC$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AC990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AC990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AE$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AD990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AD$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AD990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AD990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AF$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AE990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AE$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AE990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AE990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AG$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AF990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AF$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AF990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AF990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AH$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AG990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AG$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AG990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AG990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AI$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AH990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AH$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AH990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AH990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AJ$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AI990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AI$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AI990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AI990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AK$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AJ990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AJ$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AJ990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AJ990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AL$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AK990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AK$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AK990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AK990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AM$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AL990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AL$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AL990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AL990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AN$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AM990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AM$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AM990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AM990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AO$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AN990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AN$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AN990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AN990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AP$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AO990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AO$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AO990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AO990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AQ$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AP990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AP$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AP990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AP990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AR$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AQ990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AQ$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AQ990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AQ990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AS$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AR990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AR$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AR990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AR990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AT$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AS990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AS$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AS990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AS990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AU$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AT990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AT$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AT990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AT990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AV$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AU990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AU$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AU990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AU990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AW$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AV990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AV$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AV990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AV990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AX$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AW990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AW$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AW990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AW990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AY$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AX990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AX$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AX990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AX990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>AZ$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AY990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AY$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AY990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AY990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>BA$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AZ990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>AZ$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:AZ990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:AZ990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>BB$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BA990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>BA$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:BA990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BA990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>BC$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BB990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>BB$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:BB990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BB990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>BD$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BC990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>BC$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:BC990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BC990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>BE$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BD990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>BD$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:BD990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BD990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>BF$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BE990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>BE$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:BE990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BE990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>BG$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BF990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>BF$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:BF990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BF990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>BH$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BG990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>BG$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:BG990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BG990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>BI$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BH990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>BH$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:BH990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BH990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>BJ$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BI990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>BI$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:BI990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BI990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>BK$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BJ990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>BJ$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:BJ990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BJ990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>BL$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BK990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>BK$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:BK990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BK990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>BM$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BL990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>BL$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:BL990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BL990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>BN$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BM990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>BM$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:BM990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BM990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>BO$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BN990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>BN$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:BN990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BN990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>BP$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BO990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>BO$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:BO990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BO990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>BQ$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BP990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>BP$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:BP990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BP990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>BR$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BQ990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>BQ$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:BQ990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BQ990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>BS$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BR990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>BR$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:BR990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BR990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>BT$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BS990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>BS$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:BS990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BS990))))","v":0},{"$f":"IF(OFFSET($G980, -$E990, $E990)=\"n/a\",0,IF(OFFSET($G987, -$E990, $E990)=\"SL\",\nIF(OFFSET($G980,-$E990,$E990)+$E990>BU$5,IFERROR((OFFSET($G979,-$E990,$E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BT990)),\nIF(OFFSET($G981,-$E990,$E990)+$E990>BT$5,IFERROR(((OFFSET($G979,-$E990,$E990)-SUM($G990:BT990))*OFFSET($G986, -$E990, $E990)/(OFFSET($G980,-$E990,$E990))),0),OFFSET($G979,-$E990,$E990)-SUM($G990:BT990))))","v":0}]
[]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1036)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>R$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:Q1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>Q$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:Q1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:Q1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>S$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:R1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>R$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:R1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:R1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>T$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:S1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>S$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:S1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:S1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>U$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:T1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>T$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:T1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:T1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>V$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:U1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>U$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:U1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:U1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>W$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:V1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>V$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:V1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:V1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>X$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:W1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>W$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:W1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:W1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>Y$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:X1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>X$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:X1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:X1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>Z$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:Y1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>Y$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:Y1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:Y1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AA$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:Z1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>Z$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:Z1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:Z1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AB$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AA1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AA$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AA1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AA1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AC$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AB1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AB$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AB1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AB1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AD$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AC1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AC$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AC1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AC1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AE$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AD1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AD$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AD1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AD1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AF$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AE1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AE$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AE1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AE1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AG$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AF1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AF$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AF1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AF1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AH$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AG1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AG$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AG1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AG1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AI$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AH1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AH$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AH1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AH1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AJ$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AI1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AI$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AI1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AI1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AK$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AJ1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AJ$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AJ1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AJ1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AL$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AK1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AK$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AK1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AK1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AM$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AL1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AL$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AL1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AL1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AN$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AM1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AM$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AM1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AM1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AO$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AN1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AN$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AN1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AN1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AP$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AO1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AO$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AO1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AO1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AQ$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AP1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AP$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AP1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AP1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AR$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AQ1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AQ$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AQ1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AQ1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AS$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AR1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AR$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AR1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AR1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AT$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AS1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AS$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AS1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AS1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AU$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AT1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AT$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AT1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AT1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AV$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AU1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AU$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AU1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AU1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AW$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AV1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AV$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AV1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AV1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AX$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AW1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AW$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AW1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AW1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AY$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AX1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AX$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AX1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AX1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>AZ$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AY1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AY$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AY1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AY1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>BA$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AZ1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>AZ$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AZ1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:AZ1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>BB$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BA1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>BA$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BA1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BA1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>BC$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BB1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>BB$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BB1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BB1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>BD$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BC1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>BC$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BC1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BC1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>BE$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BD1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>BD$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BD1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BD1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>BF$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BE1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>BE$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BE1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BE1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>BG$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BF1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>BF$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BF1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BF1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>BH$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BG1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>BG$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BG1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BG1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>BI$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BH1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>BH$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BH1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BH1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>BJ$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BI1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>BI$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BI1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BI1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>BK$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BJ1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>BJ$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BJ1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BJ1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>BL$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BK1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>BK$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BK1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BK1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>BM$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BL1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>BL$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BL1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BL1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>BN$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BM1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>BM$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BM1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BM1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>BO$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BN1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>BN$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BN1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BN1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>BP$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BO1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>BO$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BO1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BO1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>BQ$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BP1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>BP$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BP1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BP1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>BR$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BQ1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>BQ$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BQ1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BQ1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>BS$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BR1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>BR$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BR1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BR1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>BT$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BS1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>BS$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BS1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BS1036))))","v":0},{"$f":"IF(OFFSET($G1026, -$E1036, $E1036)=\"n/a\",0,IF(OFFSET($G1033, -$E1036, $E1036)=\"SL\",\nIF(OFFSET($G1026,-$E1036,$E1036)+$E1036>BU$5,IFERROR((OFFSET($G1025,-$E1036,$E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BT1036)),\nIF(OFFSET($G1027,-$E1036,$E1036)+$E1036>BT$5,IFERROR(((OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BT1036))*OFFSET($G1032, -$E1036, $E1036)/(OFFSET($G1026,-$E1036,$E1036))),0),OFFSET($G1025,-$E1036,$E1036)-SUM($G1036:BT1036))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1040)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>V$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:U1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>U$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:U1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:U1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>W$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:V1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>V$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:V1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:V1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>X$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:W1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>W$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:W1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:W1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>Y$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:X1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>X$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:X1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:X1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>Z$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:Y1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>Y$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:Y1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:Y1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AA$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:Z1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>Z$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:Z1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:Z1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AB$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AA1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AA$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AA1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AA1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AC$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AB1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AB$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AB1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AB1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AD$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AC1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AC$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AC1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AC1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AE$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AD1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AD$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AD1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AD1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AF$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AE1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AE$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AE1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AE1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AG$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AF1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AF$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AF1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AF1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AH$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AG1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AG$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AG1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AG1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AI$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AH1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AH$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AH1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AH1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AJ$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AI1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AI$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AI1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AI1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AK$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AJ1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AJ$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AJ1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AJ1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AL$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AK1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AK$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AK1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AK1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AM$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AL1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AL$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AL1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AL1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AN$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AM1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AM$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AM1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AM1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AO$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AN1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AN$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AN1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AN1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AP$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AO1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AO$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AO1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AO1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AQ$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AP1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AP$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AP1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AP1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AR$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AQ1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AQ$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AQ1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AQ1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AS$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AR1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AR$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AR1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AR1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AT$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AS1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AS$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AS1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AS1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AU$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AT1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AT$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AT1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AT1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AV$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AU1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AU$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AU1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AU1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AW$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AV1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AV$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AV1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AV1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AX$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AW1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AW$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AW1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AW1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AY$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AX1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AX$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AX1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AX1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>AZ$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AY1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AY$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AY1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AY1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>BA$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AZ1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>AZ$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AZ1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:AZ1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>BB$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BA1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>BA$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BA1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BA1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>BC$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BB1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>BB$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BB1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BB1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>BD$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BC1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>BC$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BC1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BC1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>BE$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BD1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>BD$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BD1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BD1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>BF$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BE1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>BE$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BE1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BE1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>BG$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BF1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>BF$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BF1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BF1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>BH$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BG1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>BG$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BG1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BG1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>BI$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BH1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>BH$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BH1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BH1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>BJ$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BI1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>BI$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BI1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BI1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>BK$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BJ1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>BJ$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BJ1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BJ1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>BL$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BK1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>BK$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BK1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BK1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>BM$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BL1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>BL$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BL1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BL1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>BN$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BM1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>BM$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BM1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BM1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>BO$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BN1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>BN$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BN1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BN1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>BP$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BO1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>BO$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BO1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BO1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>BQ$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BP1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>BP$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BP1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BP1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>BR$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BQ1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>BQ$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BQ1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BQ1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>BS$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BR1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>BR$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BR1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BR1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>BT$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BS1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>BS$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BS1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BS1057))))","v":0},{"$f":"IF(OFFSET($G1033, -$E1039, $E1040)=\"n/a\", 0, IF(OFFSET($G1036, -$E1039, $E1040)=\"SL\",\nIF(OFFSET($G1033, -$E1039, $E1040)+$E1040>BU$5, IFERROR((OFFSET($G1032, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))), 0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BT1057)),\nIF(OFFSET($G1034, -$E1039, $E1040)+$E1040>BT$5, IFERROR(((OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BT1057))*OFFSET($G1035, -$E1039, $E1040)/(OFFSET($G1033, -$E1039, $E1040))),0), OFFSET($G1032, -$E1039, $E1040)-SUM($G1057:BT1057))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1078)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>L$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:K1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>K$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:K1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:K1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>M$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:L1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>L$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:L1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:L1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>N$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:M1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>M$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:M1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:M1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>O$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:N1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>N$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:N1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:N1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>P$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:O1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>O$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:O1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:O1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>Q$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:P1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>P$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:P1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:P1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>R$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:Q1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>Q$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:Q1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:Q1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>S$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:R1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>R$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:R1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:R1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>T$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:S1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>S$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:S1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:S1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>U$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:T1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>T$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:T1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:T1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>V$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:U1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>U$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:U1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:U1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>W$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:V1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>V$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:V1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:V1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>X$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:W1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>W$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:W1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:W1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>Y$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:X1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>X$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:X1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:X1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>Z$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:Y1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>Y$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:Y1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:Y1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AA$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:Z1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>Z$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:Z1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:Z1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AB$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AA1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AA$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AA1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AA1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AC$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AB1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AB$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AB1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AB1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AD$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AC1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AC$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AC1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AC1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AE$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AD1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AD$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AD1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AD1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AF$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AE1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AE$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AE1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AE1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AG$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AF1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AF$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AF1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AF1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AH$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AG1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AG$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AG1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AG1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AI$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AH1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AH$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AH1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AH1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AJ$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AI1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AI$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AI1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AI1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AK$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AJ1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AJ$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AJ1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AJ1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AL$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AK1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AK$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AK1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AK1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AM$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AL1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AL$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AL1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AL1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AN$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AM1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AM$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AM1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AM1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AO$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AN1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AN$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AN1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AN1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AP$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AO1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AO$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AO1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AO1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AQ$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AP1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AP$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AP1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AP1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AR$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AQ1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AQ$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AQ1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AQ1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AS$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AR1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AR$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AR1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AR1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AT$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AS1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AS$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AS1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AS1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AU$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AT1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AT$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AT1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AT1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AV$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AU1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AU$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AU1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AU1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AW$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AV1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AV$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AV1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AV1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AX$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AW1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AW$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AW1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AW1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AY$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AX1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AX$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AX1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AX1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>AZ$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AY1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AY$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AY1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AY1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>BA$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AZ1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>AZ$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AZ1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:AZ1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>BB$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BA1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>BA$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BA1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BA1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>BC$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BB1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>BB$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BB1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BB1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>BD$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BC1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>BC$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BC1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BC1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>BE$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BD1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>BD$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BD1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BD1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>BF$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BE1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>BE$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BE1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BE1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>BG$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BF1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>BF$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BF1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BF1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>BH$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BG1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>BG$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BG1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BG1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>BI$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BH1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>BH$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BH1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BH1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>BJ$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BI1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>BI$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BI1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BI1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>BK$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BJ1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>BJ$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BJ1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BJ1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>BL$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BK1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>BK$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BK1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BK1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>BM$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BL1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>BL$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BL1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BL1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>BN$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BM1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>BM$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BM1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BM1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>BO$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BN1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>BN$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BN1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BN1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>BP$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BO1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>BO$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BO1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BO1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>BQ$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BP1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>BP$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BP1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BP1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>BR$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BQ1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>BQ$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BQ1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BQ1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>BS$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BR1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>BR$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BR1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BR1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>BT$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BS1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>BS$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BS1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BS1078))))","v":0},{"$f":"IF(OFFSET($G1068, -$E1078, $E1078)=\"n/a\",0,IF(OFFSET($G1075, -$E1078, $E1078)=\"SL\",\nIF(OFFSET($G1068,-$E1078,$E1078)+$E1078>BU$5,IFERROR((OFFSET($G1067,-$E1078,$E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BT1078)),\nIF(OFFSET($G1069,-$E1078,$E1078)+$E1078>BT$5,IFERROR(((OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BT1078))*OFFSET($G1074, -$E1078, $E1078)/(OFFSET($G1068,-$E1078,$E1078))),0),OFFSET($G1067,-$E1078,$E1078)-SUM($G1078:BT1078))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1085)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>S$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:R1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>R$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:R1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:R1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>T$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:S1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>S$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:S1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:S1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>U$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:T1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>T$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:T1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:T1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>V$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:U1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>U$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:U1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:U1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>W$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:V1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>V$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:V1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:V1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>X$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:W1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>W$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:W1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:W1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>Y$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:X1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>X$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:X1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:X1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>Z$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:Y1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>Y$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:Y1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:Y1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AA$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:Z1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>Z$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:Z1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:Z1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AB$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AA1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AA$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AA1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AA1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AC$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AB1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AB$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AB1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AB1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AD$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AC1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AC$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AC1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AC1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AE$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AD1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AD$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AD1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AD1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AF$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AE1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AE$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AE1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AE1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AG$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AF1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AF$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AF1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AF1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AH$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AG1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AG$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AG1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AG1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AI$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AH1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AH$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AH1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AH1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AJ$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AI1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AI$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AI1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AI1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AK$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AJ1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AJ$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AJ1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AJ1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AL$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AK1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AK$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AK1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AK1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AM$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AL1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AL$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AL1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AL1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AN$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AM1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AM$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AM1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AM1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AO$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AN1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AN$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AN1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AN1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AP$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AO1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AO$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AO1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AO1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AQ$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AP1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AP$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AP1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AP1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AR$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AQ1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AQ$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AQ1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AQ1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AS$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AR1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AR$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AR1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AR1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AT$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AS1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AS$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AS1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AS1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AU$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AT1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AT$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AT1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AT1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AV$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AU1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AU$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AU1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AU1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AW$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AV1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AV$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AV1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AV1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AX$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AW1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AW$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AW1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AW1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AY$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AX1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AX$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AX1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AX1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>AZ$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AY1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AY$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AY1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AY1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>BA$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AZ1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>AZ$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AZ1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:AZ1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>BB$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BA1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>BA$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BA1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BA1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>BC$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BB1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>BB$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BB1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BB1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>BD$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BC1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>BC$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BC1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BC1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>BE$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BD1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>BD$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BD1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BD1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>BF$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BE1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>BE$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BE1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BE1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>BG$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BF1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>BF$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BF1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BF1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>BH$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BG1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>BG$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BG1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BG1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>BI$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BH1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>BH$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BH1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BH1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>BJ$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BI1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>BI$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BI1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BI1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>BK$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BJ1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>BJ$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BJ1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BJ1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>BL$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BK1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>BK$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BK1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BK1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>BM$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BL1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>BL$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BL1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BL1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>BN$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BM1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>BM$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BM1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BM1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>BO$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BN1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>BN$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BN1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BN1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>BP$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BO1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>BO$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BO1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BO1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>BQ$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BP1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>BP$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BP1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BP1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>BR$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BQ1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>BQ$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BQ1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BQ1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>BS$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BR1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>BR$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BR1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BR1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>BT$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BS1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>BS$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BS1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BS1085))))","v":0},{"$f":"IF(OFFSET($G1075, -$E1085, $E1085)=\"n/a\",0,IF(OFFSET($G1082, -$E1085, $E1085)=\"SL\",\nIF(OFFSET($G1075,-$E1085,$E1085)+$E1085>BU$5,IFERROR((OFFSET($G1074,-$E1085,$E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BT1085)),\nIF(OFFSET($G1076,-$E1085,$E1085)+$E1085>BT$5,IFERROR(((OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BT1085))*OFFSET($G1081, -$E1085, $E1085)/(OFFSET($G1075,-$E1085,$E1085))),0),OFFSET($G1074,-$E1085,$E1085)-SUM($G1085:BT1085))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1089)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>W$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:V1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>V$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:V1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:V1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>X$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:W1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>W$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:W1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:W1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>Y$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:X1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>X$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:X1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:X1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>Z$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:Y1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>Y$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:Y1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:Y1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AA$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:Z1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>Z$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:Z1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:Z1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AB$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AA1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AA$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AA1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AA1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AC$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AB1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AB$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AB1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AB1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AD$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AC1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AC$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AC1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AC1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AE$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AD1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AD$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AD1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AD1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AF$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AE1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AE$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AE1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AE1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AG$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AF1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AF$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AF1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AF1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AH$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AG1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AG$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AG1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AG1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AI$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AH1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AH$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AH1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AH1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AJ$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AI1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AI$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AI1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AI1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AK$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AJ1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AJ$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AJ1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AJ1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AL$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AK1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AK$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AK1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AK1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AM$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AL1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AL$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AL1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AL1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AN$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AM1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AM$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AM1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AM1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AO$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AN1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AN$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AN1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AN1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AP$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AO1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AO$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AO1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AO1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AQ$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AP1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AP$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AP1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AP1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AR$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AQ1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AQ$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AQ1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AQ1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AS$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AR1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AR$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AR1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AR1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AT$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AS1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AS$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AS1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AS1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AU$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AT1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AT$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AT1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AT1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AV$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AU1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AU$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AU1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AU1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AW$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AV1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AV$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AV1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AV1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AX$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AW1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AW$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AW1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AW1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AY$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AX1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AX$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AX1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AX1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>AZ$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AY1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AY$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AY1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AY1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>BA$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AZ1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>AZ$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AZ1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:AZ1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>BB$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BA1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>BA$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BA1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BA1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>BC$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BB1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>BB$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BB1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BB1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>BD$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BC1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>BC$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BC1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BC1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>BE$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BD1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>BD$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BD1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BD1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>BF$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BE1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>BE$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BE1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BE1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>BG$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BF1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>BF$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BF1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BF1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>BH$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BG1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>BG$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BG1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BG1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>BI$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BH1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>BH$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BH1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BH1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>BJ$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BI1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>BI$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BI1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BI1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>BK$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BJ1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>BJ$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BJ1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BJ1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>BL$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BK1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>BK$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BK1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BK1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>BM$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BL1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>BL$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BL1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BL1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>BN$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BM1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>BM$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BM1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BM1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>BO$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BN1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>BN$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BN1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BN1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>BP$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BO1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>BO$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BO1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BO1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>BQ$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BP1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>BP$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BP1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BP1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>BR$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BQ1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>BQ$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BQ1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BQ1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>BS$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BR1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>BR$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BR1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BR1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>BT$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BS1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>BS$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BS1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BS1106))))","v":0},{"$f":"IF(OFFSET($G1082, -$E1088, $E1089)=\"n/a\", 0, IF(OFFSET($G1085, -$E1088, $E1089)=\"SL\",\nIF(OFFSET($G1082, -$E1088, $E1089)+$E1089>BU$5, IFERROR((OFFSET($G1081, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))), 0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BT1106)),\nIF(OFFSET($G1083, -$E1088, $E1089)+$E1089>BT$5, IFERROR(((OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BT1106))*OFFSET($G1084, -$E1088, $E1089)/(OFFSET($G1082, -$E1088, $E1089))),0), OFFSET($G1081, -$E1088, $E1089)-SUM($G1106:BT1106))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1131)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>Q$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:P1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>P$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:P1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:P1131))))","v":0.36306666666666659},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>R$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:Q1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>Q$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:Q1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:Q1131))))","v":0.36306666666666659},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>S$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:R1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>R$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:R1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:R1131))))","v":0.36306666666666659},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>T$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:S1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>S$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:S1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:S1131))))","v":0.36306666666666659},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>U$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:T1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>T$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:T1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:T1131))))","v":0.36306666666666659},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>V$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:U1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>U$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:U1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:U1131))))","v":0.36306666666666659},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>W$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:V1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>V$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:V1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:V1131))))","v":0.36306666666666659},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>X$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:W1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>W$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:W1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:W1131))))","v":0.36306666666666659},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>Y$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:X1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>X$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:X1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:X1131))))","v":0.36306666666666659},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>Z$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:Y1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>Y$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:Y1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:Y1131))))","v":0.36306666666666659},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AA$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:Z1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>Z$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:Z1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:Z1131))))","v":0.36306666666666659},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AB$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AA1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AA$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AA1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AA1131))))","v":0.36306666666666659},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AC$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AB1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AB$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AB1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AB1131))))","v":0.36306666666666659},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AD$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AC1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AC$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AC1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AC1131))))","v":0.36306666666666659},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AE$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AD1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AD$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AD1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AD1131))))","v":0.36306666666666665},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AF$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AE1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AE$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AE1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AE1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AG$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AF1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AF$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AF1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AF1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AH$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AG1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AG$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AG1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AG1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AI$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AH1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AH$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AH1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AH1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AJ$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AI1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AI$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AI1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AI1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AK$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AJ1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AJ$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AJ1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AJ1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AL$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AK1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AK$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AK1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AK1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AM$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AL1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AL$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AL1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AL1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AN$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AM1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AM$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AM1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AM1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AO$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AN1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AN$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AN1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AN1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AP$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AO1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AO$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AO1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AO1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AQ$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AP1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AP$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AP1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AP1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AR$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AQ1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AQ$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AQ1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AQ1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AS$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AR1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AR$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AR1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AR1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AT$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AS1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AS$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AS1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AS1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AU$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AT1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AT$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AT1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AT1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AV$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AU1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AU$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AU1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AU1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AW$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AV1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AV$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AV1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AV1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AX$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AW1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AW$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AW1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AW1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AY$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AX1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AX$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AX1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AX1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AZ$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AY1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AY$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AY1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AY1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BA$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AZ1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AZ$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AZ1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AZ1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BB$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BA1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BA$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BA1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BA1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BC$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BB1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BB$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BB1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BB1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BD$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BC1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BC$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BC1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BC1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BE$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BD1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BD$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BD1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BD1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BF$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BE1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BE$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BE1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BE1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BG$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BF1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BF$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BF1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BF1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BH$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BG1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BG$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BG1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BG1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BI$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BH1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BH$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BH1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BH1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BJ$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BI1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BI$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BI1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BI1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BK$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BJ1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BJ$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BJ1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BJ1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BL$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BK1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BK$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BK1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BK1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BM$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BL1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BL$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BL1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BL1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BN$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BM1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BM$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BM1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BM1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BO$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BN1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BN$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BN1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BN1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BP$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BO1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BO$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BO1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BO1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BQ$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BP1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BP$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BP1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BP1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BR$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BQ1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BQ$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BQ1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BQ1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BS$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BR1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BR$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BR1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BR1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BT$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BS1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BS$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BS1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BS1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BU$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BT1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BT$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BT1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BT1131))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1134)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>T$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:S1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>S$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:S1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:S1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>U$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:T1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>T$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:T1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:T1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>V$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:U1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>U$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:U1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:U1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>W$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:V1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>V$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:V1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:V1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>X$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:W1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>W$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:W1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:W1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>Y$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:X1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>X$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:X1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:X1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>Z$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:Y1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>Y$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:Y1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:Y1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AA$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:Z1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>Z$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:Z1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:Z1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AB$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AA1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AA$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AA1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AA1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AC$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AB1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AB$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AB1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AB1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AD$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AC1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AC$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AC1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AC1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AE$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AD1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AD$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AD1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AD1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AF$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AE1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AE$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AE1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AE1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AG$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AF1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AF$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AF1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AF1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AH$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AG1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AG$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AG1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AG1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AI$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AH1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AH$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AH1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AH1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AJ$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AI1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AI$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AI1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AI1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AK$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AJ1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AJ$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AJ1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AJ1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AL$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AK1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AK$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AK1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AK1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AM$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AL1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AL$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AL1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AL1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AN$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AM1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AM$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AM1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AM1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AO$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AN1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AN$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AN1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AN1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AP$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AO1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AO$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AO1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AO1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AQ$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AP1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AP$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AP1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AP1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AR$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AQ1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AQ$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AQ1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AQ1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AS$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AR1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AR$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AR1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AR1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AT$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AS1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AS$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AS1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AS1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AU$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AT1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AT$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AT1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AT1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AV$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AU1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AU$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AU1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AU1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AW$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AV1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AV$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AV1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AV1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AX$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AW1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AW$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AW1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AW1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AY$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AX1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AX$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AX1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AX1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>AZ$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AY1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AY$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AY1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AY1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>BA$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AZ1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>AZ$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AZ1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:AZ1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>BB$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BA1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>BA$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BA1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BA1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>BC$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BB1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>BB$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BB1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BB1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>BD$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BC1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>BC$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BC1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BC1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>BE$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BD1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>BD$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BD1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BD1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>BF$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BE1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>BE$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BE1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BE1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>BG$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BF1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>BF$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BF1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BF1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>BH$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BG1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>BG$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BG1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BG1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>BI$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BH1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>BH$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BH1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BH1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>BJ$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BI1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>BI$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BI1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BI1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>BK$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BJ1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>BJ$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BJ1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BJ1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>BL$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BK1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>BK$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BK1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BK1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>BM$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BL1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>BL$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BL1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BL1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>BN$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BM1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>BM$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BM1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BM1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>BO$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BN1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>BN$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BN1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BN1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>BP$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BO1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>BO$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BO1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BO1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>BQ$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BP1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>BP$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BP1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BP1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>BR$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BQ1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>BQ$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BQ1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BQ1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>BS$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BR1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>BR$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BR1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BR1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>BT$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BS1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>BS$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BS1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BS1134))))","v":0},{"$f":"IF(OFFSET($G1124, -$E1134, $E1134)=\"n/a\",0,IF(OFFSET($G1131, -$E1134, $E1134)=\"SL\",\nIF(OFFSET($G1124,-$E1134,$E1134)+$E1134>BU$5,IFERROR((OFFSET($G1123,-$E1134,$E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BT1134)),\nIF(OFFSET($G1125,-$E1134,$E1134)+$E1134>BT$5,IFERROR(((OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BT1134))*OFFSET($G1130, -$E1134, $E1134)/(OFFSET($G1124,-$E1134,$E1134))),0),OFFSET($G1123,-$E1134,$E1134)-SUM($G1134:BT1134))))","v":0}]
[]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1180)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>R$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:Q1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>Q$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:Q1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:Q1180))))","v":0.49974022064262602},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>S$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:R1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>R$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:R1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:R1180))))","v":0.49974022064262602},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>T$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:S1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>S$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:S1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:S1180))))","v":0.49974022064262602},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>U$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:T1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>T$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:T1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:T1180))))","v":0.49974022064262602},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>V$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:U1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>U$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:U1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:U1180))))","v":0.49974022064262602},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>W$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:V1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>V$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:V1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:V1180))))","v":0.49974022064262602},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>X$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:W1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>W$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:W1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:W1180))))","v":0.49974022064262602},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>Y$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:X1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>X$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:X1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:X1180))))","v":0.49974022064262602},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>Z$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:Y1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>Y$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:Y1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:Y1180))))","v":0.49974022064262602},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AA$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:Z1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>Z$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:Z1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:Z1180))))","v":0.49974022064262602},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AB$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AA1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AA$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AA1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AA1180))))","v":0.49974022064262602},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AC$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AB1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AB$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AB1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AB1180))))","v":0.49974022064262602},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AD$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AC1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AC$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AC1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AC1180))))","v":0.49974022064262602},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AE$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AD1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AD$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AD1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AD1180))))","v":0.49974022064262602},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AF$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AE1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AE$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AE1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AE1180))))","v":0.49974022064262602},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AG$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AF1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AF$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AF1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AF1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AH$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AG1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AG$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AG1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AG1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AI$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AH1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AH$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AH1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AH1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AJ$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AI1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AI$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AI1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AI1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AK$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AJ1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AJ$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AJ1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AJ1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AL$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AK1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AK$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AK1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AK1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AM$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AL1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AL$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AL1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AL1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AN$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AM1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AM$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AM1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AM1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AO$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AN1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AN$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AN1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AN1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AP$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AO1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AO$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AO1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AO1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AQ$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AP1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AP$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AP1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AP1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AR$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AQ1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AQ$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AQ1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AQ1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AS$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AR1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AR$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AR1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AR1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AT$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AS1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AS$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AS1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AS1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AU$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AT1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AT$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AT1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AT1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AV$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AU1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AU$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AU1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AU1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AW$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AV1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AV$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AV1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AV1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AX$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AW1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AW$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AW1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AW1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AY$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AX1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AX$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AX1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AX1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>AZ$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AY1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AY$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AY1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AY1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>BA$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AZ1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>AZ$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AZ1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:AZ1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>BB$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BA1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>BA$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BA1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BA1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>BC$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BB1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>BB$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BB1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BB1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>BD$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BC1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>BC$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BC1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BC1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>BE$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BD1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>BD$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BD1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BD1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>BF$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BE1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>BE$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BE1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BE1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>BG$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BF1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>BF$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BF1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BF1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>BH$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BG1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>BG$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BG1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BG1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>BI$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BH1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>BH$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BH1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BH1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>BJ$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BI1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>BI$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BI1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BI1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>BK$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BJ1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>BJ$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BJ1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BJ1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>BL$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BK1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>BK$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BK1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BK1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>BM$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BL1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>BL$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BL1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BL1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>BN$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BM1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>BM$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BM1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BM1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>BO$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BN1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>BN$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BN1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BN1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>BP$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BO1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>BO$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BO1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BO1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>BQ$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BP1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>BP$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BP1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BP1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>BR$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BQ1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>BQ$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BQ1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BQ1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>BS$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BR1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>BR$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BR1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BR1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>BT$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BS1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>BS$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BS1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BS1180))))","v":0},{"$f":"IF(OFFSET($G1170, -$E1180, $E1180)=\"n/a\",0,IF(OFFSET($G1177, -$E1180, $E1180)=\"SL\",\nIF(OFFSET($G1170,-$E1180,$E1180)+$E1180>BU$5,IFERROR((OFFSET($G1169,-$E1180,$E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BT1180)),\nIF(OFFSET($G1171,-$E1180,$E1180)+$E1180>BT$5,IFERROR(((OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BT1180))*OFFSET($G1176, -$E1180, $E1180)/(OFFSET($G1170,-$E1180,$E1180))),0),OFFSET($G1169,-$E1180,$E1180)-SUM($G1180:BT1180))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1184)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>V$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:U1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>U$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:U1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:U1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>W$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:V1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>V$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:V1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:V1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>X$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:W1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>W$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:W1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:W1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>Y$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:X1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>X$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:X1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:X1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>Z$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:Y1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>Y$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:Y1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:Y1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AA$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:Z1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>Z$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:Z1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:Z1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AB$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AA1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AA$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AA1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AA1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AC$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AB1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AB$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AB1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AB1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AD$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AC1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AC$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AC1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AC1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AE$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AD1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AD$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AD1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AD1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AF$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AE1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AE$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AE1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AE1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AG$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AF1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AF$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AF1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AF1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AH$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AG1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AG$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AG1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AG1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AI$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AH1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AH$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AH1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AH1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AJ$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AI1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AI$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AI1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AI1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AK$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AJ1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AJ$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AJ1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AJ1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AL$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AK1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AK$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AK1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AK1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AM$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AL1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AL$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AL1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AL1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AN$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AM1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AM$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AM1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AM1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AO$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AN1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AN$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AN1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AN1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AP$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AO1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AO$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AO1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AO1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AQ$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AP1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AP$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AP1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AP1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AR$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AQ1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AQ$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AQ1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AQ1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AS$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AR1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AR$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AR1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AR1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AT$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AS1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AS$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AS1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AS1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AU$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AT1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AT$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AT1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AT1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AV$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AU1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AU$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AU1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AU1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AW$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AV1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AV$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AV1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AV1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AX$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AW1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AW$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AW1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AW1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AY$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AX1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AX$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AX1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AX1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>AZ$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AY1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AY$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AY1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AY1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>BA$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AZ1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>AZ$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AZ1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:AZ1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>BB$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BA1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>BA$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BA1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BA1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>BC$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BB1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>BB$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BB1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BB1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>BD$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BC1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>BC$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BC1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BC1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>BE$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BD1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>BD$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BD1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BD1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>BF$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BE1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>BE$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BE1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BE1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>BG$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BF1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>BF$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BF1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BF1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>BH$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BG1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>BG$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BG1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BG1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>BI$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BH1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>BH$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BH1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BH1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>BJ$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BI1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>BI$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BI1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BI1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>BK$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BJ1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>BJ$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BJ1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BJ1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>BL$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BK1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>BK$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BK1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BK1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>BM$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BL1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>BL$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BL1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BL1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>BN$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BM1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>BM$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BM1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BM1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>BO$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BN1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>BN$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BN1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BN1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>BP$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BO1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>BO$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BO1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BO1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>BQ$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BP1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>BP$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BP1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BP1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>BR$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BQ1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>BQ$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BQ1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BQ1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>BS$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BR1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>BR$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BR1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BR1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>BT$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BS1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>BS$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BS1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BS1201))))","v":0},{"$f":"IF(OFFSET($G1177, -$E1183, $E1184)=\"n/a\", 0, IF(OFFSET($G1180, -$E1183, $E1184)=\"SL\",\nIF(OFFSET($G1177, -$E1183, $E1184)+$E1184>BU$5, IFERROR((OFFSET($G1176, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))), 0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BT1201)),\nIF(OFFSET($G1178, -$E1183, $E1184)+$E1184>BT$5, IFERROR(((OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BT1201))*OFFSET($G1179, -$E1183, $E1184)/(OFFSET($G1177, -$E1183, $E1184))),0), OFFSET($G1176, -$E1183, $E1184)-SUM($G1201:BT1201))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1222)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>L$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:K1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>K$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:K1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:K1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>M$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:L1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>L$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:L1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:L1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>N$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:M1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>M$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:M1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:M1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>O$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:N1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>N$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:N1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:N1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>P$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:O1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>O$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:O1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:O1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>Q$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:P1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>P$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:P1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:P1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>R$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:Q1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>Q$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:Q1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:Q1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>S$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:R1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>R$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:R1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:R1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>T$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:S1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>S$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:S1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:S1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>U$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:T1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>T$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:T1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:T1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>V$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:U1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>U$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:U1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:U1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>W$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:V1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>V$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:V1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:V1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>X$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:W1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>W$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:W1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:W1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>Y$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:X1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>X$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:X1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:X1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>Z$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:Y1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>Y$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:Y1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:Y1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AA$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:Z1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>Z$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:Z1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:Z1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AB$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AA1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AA$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AA1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AA1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AC$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AB1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AB$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AB1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AB1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AD$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AC1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AC$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AC1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AC1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AE$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AD1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AD$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AD1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AD1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AF$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AE1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AE$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AE1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AE1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AG$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AF1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AF$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AF1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AF1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AH$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AG1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AG$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AG1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AG1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AI$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AH1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AH$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AH1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AH1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AJ$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AI1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AI$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AI1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AI1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AK$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AJ1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AJ$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AJ1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AJ1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AL$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AK1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AK$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AK1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AK1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AM$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AL1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AL$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AL1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AL1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AN$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AM1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AM$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AM1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AM1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AO$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AN1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AN$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AN1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AN1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AP$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AO1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AO$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AO1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AO1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AQ$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AP1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AP$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AP1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AP1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AR$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AQ1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AQ$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AQ1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AQ1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AS$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AR1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AR$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AR1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AR1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AT$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AS1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AS$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AS1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AS1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AU$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AT1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AT$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AT1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AT1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AV$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AU1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AU$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AU1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AU1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AW$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AV1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AV$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AV1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AV1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AX$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AW1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AW$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AW1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AW1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AY$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AX1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AX$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AX1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AX1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>AZ$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AY1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AY$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AY1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AY1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>BA$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AZ1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>AZ$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AZ1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:AZ1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>BB$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BA1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>BA$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BA1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BA1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>BC$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BB1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>BB$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BB1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BB1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>BD$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BC1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>BC$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BC1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BC1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>BE$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BD1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>BD$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BD1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BD1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>BF$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BE1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>BE$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BE1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BE1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>BG$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BF1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>BF$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BF1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BF1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>BH$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BG1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>BG$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BG1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BG1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>BI$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BH1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>BH$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BH1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BH1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>BJ$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BI1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>BI$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BI1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BI1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>BK$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BJ1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>BJ$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BJ1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BJ1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>BL$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BK1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>BK$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BK1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BK1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>BM$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BL1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>BL$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BL1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BL1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>BN$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BM1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>BM$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BM1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BM1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>BO$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BN1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>BN$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BN1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BN1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>BP$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BO1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>BO$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BO1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BO1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>BQ$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BP1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>BP$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BP1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BP1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>BR$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BQ1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>BQ$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BQ1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BQ1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>BS$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BR1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>BR$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BR1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BR1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>BT$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BS1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>BS$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BS1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BS1222))))","v":0},{"$f":"IF(OFFSET($G1212, -$E1222, $E1222)=\"n/a\",0,IF(OFFSET($G1219, -$E1222, $E1222)=\"SL\",\nIF(OFFSET($G1212,-$E1222,$E1222)+$E1222>BU$5,IFERROR((OFFSET($G1211,-$E1222,$E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BT1222)),\nIF(OFFSET($G1213,-$E1222,$E1222)+$E1222>BT$5,IFERROR(((OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BT1222))*OFFSET($G1218, -$E1222, $E1222)/(OFFSET($G1212,-$E1222,$E1222))),0),OFFSET($G1211,-$E1222,$E1222)-SUM($G1222:BT1222))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1229)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>S$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:R1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>R$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:R1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:R1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>T$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:S1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>S$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:S1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:S1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>U$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:T1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>T$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:T1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:T1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>V$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:U1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>U$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:U1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:U1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>W$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:V1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>V$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:V1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:V1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>X$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:W1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>W$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:W1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:W1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>Y$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:X1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>X$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:X1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:X1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>Z$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:Y1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>Y$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:Y1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:Y1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AA$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:Z1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>Z$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:Z1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:Z1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AB$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AA1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AA$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AA1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AA1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AC$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AB1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AB$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AB1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AB1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AD$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AC1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AC$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AC1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AC1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AE$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AD1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AD$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AD1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AD1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AF$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AE1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AE$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AE1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AE1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AG$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AF1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AF$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AF1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AF1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AH$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AG1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AG$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AG1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AG1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AI$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AH1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AH$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AH1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AH1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AJ$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AI1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AI$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AI1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AI1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AK$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AJ1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AJ$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AJ1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AJ1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AL$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AK1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AK$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AK1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AK1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AM$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AL1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AL$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AL1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AL1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AN$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AM1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AM$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AM1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AM1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AO$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AN1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AN$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AN1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AN1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AP$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AO1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AO$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AO1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AO1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AQ$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AP1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AP$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AP1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AP1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AR$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AQ1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AQ$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AQ1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AQ1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AS$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AR1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AR$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AR1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AR1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AT$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AS1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AS$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AS1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AS1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AU$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AT1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AT$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AT1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AT1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AV$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AU1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AU$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AU1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AU1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AW$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AV1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AV$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AV1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AV1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AX$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AW1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AW$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AW1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AW1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AY$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AX1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AX$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AX1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AX1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>AZ$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AY1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AY$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AY1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AY1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>BA$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AZ1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>AZ$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AZ1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:AZ1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>BB$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BA1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>BA$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BA1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BA1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>BC$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BB1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>BB$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BB1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BB1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>BD$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BC1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>BC$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BC1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BC1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>BE$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BD1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>BD$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BD1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BD1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>BF$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BE1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>BE$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BE1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BE1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>BG$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BF1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>BF$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BF1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BF1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>BH$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BG1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>BG$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BG1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BG1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>BI$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BH1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>BH$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BH1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BH1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>BJ$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BI1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>BI$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BI1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BI1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>BK$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BJ1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>BJ$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BJ1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BJ1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>BL$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BK1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>BK$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BK1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BK1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>BM$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BL1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>BL$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BL1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BL1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>BN$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BM1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>BM$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BM1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BM1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>BO$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BN1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>BN$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BN1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BN1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>BP$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BO1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>BO$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BO1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BO1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>BQ$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BP1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>BP$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BP1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BP1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>BR$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BQ1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>BQ$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BQ1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BQ1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>BS$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BR1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>BR$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BR1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BR1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>BT$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BS1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>BS$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BS1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BS1229))))","v":0},{"$f":"IF(OFFSET($G1219, -$E1229, $E1229)=\"n/a\",0,IF(OFFSET($G1226, -$E1229, $E1229)=\"SL\",\nIF(OFFSET($G1219,-$E1229,$E1229)+$E1229>BU$5,IFERROR((OFFSET($G1218,-$E1229,$E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BT1229)),\nIF(OFFSET($G1220,-$E1229,$E1229)+$E1229>BT$5,IFERROR(((OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BT1229))*OFFSET($G1225, -$E1229, $E1229)/(OFFSET($G1219,-$E1229,$E1229))),0),OFFSET($G1218,-$E1229,$E1229)-SUM($G1229:BT1229))))","v":0}]
[]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1274)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>P$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:O1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>O$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:O1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:O1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>Q$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:P1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>P$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:P1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:P1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>R$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:Q1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>Q$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:Q1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:Q1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>S$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:R1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>R$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:R1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:R1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>T$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:S1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>S$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:S1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:S1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>U$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:T1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>T$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:T1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:T1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>V$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:U1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>U$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:U1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:U1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>W$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:V1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>V$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:V1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:V1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>X$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:W1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>W$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:W1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:W1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>Y$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:X1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>X$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:X1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:X1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>Z$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:Y1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>Y$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:Y1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:Y1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AA$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:Z1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>Z$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:Z1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:Z1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AB$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AA1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AA$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AA1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AA1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AC$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AB1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AB$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AB1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AB1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AD$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AC1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AC$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AC1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AC1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AE$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AD1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AD$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AD1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AD1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AF$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AE1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AE$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AE1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AE1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AG$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AF1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AF$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AF1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AF1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AH$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AG1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AG$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AG1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AG1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AI$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AH1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AH$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AH1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AH1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AJ$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AI1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AI$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AI1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AI1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AK$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AJ1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AJ$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AJ1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AJ1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AL$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AK1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AK$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AK1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AK1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AM$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AL1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AL$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AL1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AL1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AN$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AM1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AM$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AM1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AM1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AO$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AN1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AN$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AN1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AN1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AP$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AO1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AO$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AO1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AO1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AQ$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AP1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AP$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AP1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AP1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AR$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AQ1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AQ$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AQ1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AQ1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AS$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AR1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AR$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AR1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AR1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AT$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AS1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AS$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AS1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AS1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AU$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AT1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AT$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AT1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AT1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AV$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AU1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AU$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AU1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AU1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AW$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AV1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AV$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AV1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AV1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AX$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AW1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AW$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AW1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AW1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AY$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AX1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AX$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AX1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AX1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>AZ$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AY1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AY$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AY1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AY1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>BA$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AZ1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>AZ$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AZ1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:AZ1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>BB$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BA1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>BA$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BA1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BA1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>BC$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BB1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>BB$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BB1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BB1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>BD$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BC1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>BC$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BC1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BC1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>BE$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BD1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>BD$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BD1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BD1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>BF$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BE1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>BE$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BE1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BE1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>BG$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BF1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>BF$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BF1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BF1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>BH$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BG1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>BG$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BG1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BG1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>BI$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BH1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>BH$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BH1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BH1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>BJ$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BI1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>BI$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BI1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BI1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>BK$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BJ1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>BJ$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BJ1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BJ1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>BL$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BK1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>BK$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BK1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BK1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>BM$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BL1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>BL$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BL1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BL1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>BN$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BM1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>BM$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BM1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BM1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>BO$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BN1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>BN$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BN1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BN1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>BP$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BO1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>BO$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BO1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BO1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>BQ$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BP1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>BP$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BP1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BP1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>BR$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BQ1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>BQ$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BQ1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BQ1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>BS$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BR1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>BR$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BR1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BR1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>BT$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BS1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>BS$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BS1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BS1274))))","v":0},{"$f":"IF(OFFSET($G1264, -$E1274, $E1274)=\"n/a\",0,IF(OFFSET($G1271, -$E1274, $E1274)=\"SL\",\nIF(OFFSET($G1264,-$E1274,$E1274)+$E1274>BU$5,IFERROR((OFFSET($G1263,-$E1274,$E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BT1274)),\nIF(OFFSET($G1265,-$E1274,$E1274)+$E1274>BT$5,IFERROR(((OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BT1274))*OFFSET($G1270, -$E1274, $E1274)/(OFFSET($G1264,-$E1274,$E1274))),0),OFFSET($G1263,-$E1274,$E1274)-SUM($G1274:BT1274))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1277)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>S$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:R1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>R$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:R1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:R1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>T$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:S1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>S$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:S1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:S1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>U$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:T1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>T$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:T1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:T1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>V$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:U1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>U$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:U1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:U1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>W$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:V1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>V$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:V1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:V1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>X$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:W1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>W$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:W1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:W1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>Y$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:X1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>X$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:X1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:X1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>Z$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:Y1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>Y$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:Y1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:Y1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AA$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:Z1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>Z$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:Z1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:Z1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AB$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AA1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AA$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AA1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AA1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AC$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AB1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AB$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AB1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AB1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AD$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AC1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AC$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AC1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AC1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AE$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AD1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AD$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AD1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AD1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AF$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AE1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AE$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AE1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AE1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AG$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AF1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AF$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AF1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AF1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AH$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AG1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AG$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AG1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AG1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AI$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AH1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AH$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AH1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AH1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AJ$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AI1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AI$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AI1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AI1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AK$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AJ1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AJ$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AJ1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AJ1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AL$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AK1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AK$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AK1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AK1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AM$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AL1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AL$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AL1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AL1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AN$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AM1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AM$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AM1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AM1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AO$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AN1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AN$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AN1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AN1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AP$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AO1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AO$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AO1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AO1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AQ$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AP1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AP$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AP1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AP1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AR$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AQ1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AQ$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AQ1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AQ1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AS$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AR1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AR$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AR1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AR1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AT$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AS1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AS$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AS1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AS1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AU$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AT1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AT$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AT1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AT1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AV$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AU1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AU$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AU1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AU1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AW$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AV1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AV$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AV1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AV1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AX$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AW1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AW$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AW1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AW1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AY$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AX1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AX$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AX1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AX1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>AZ$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AY1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AY$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AY1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AY1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BA$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AZ1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>AZ$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AZ1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:AZ1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BB$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BA1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BA$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BA1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BA1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BC$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BB1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BB$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BB1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BB1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BD$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BC1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BC$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BC1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BC1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BE$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BD1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BD$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BD1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BD1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BF$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BE1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BE$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BE1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BE1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BG$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BF1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BF$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BF1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BF1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BH$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BG1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BG$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BG1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BG1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BI$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BH1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BH$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BH1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BH1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BJ$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BI1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BI$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BI1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BI1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BK$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BJ1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BJ$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BJ1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BJ1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BL$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BK1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BK$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BK1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BK1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BM$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BL1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BL$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BL1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BL1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BN$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BM1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BM$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BM1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BM1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BO$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BN1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BN$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BN1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BN1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BP$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BO1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BO$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BO1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BO1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BQ$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BP1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BP$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BP1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BP1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BR$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BQ1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BQ$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BQ1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BQ1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BS$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BR1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BR$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BR1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BR1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BT$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BS1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BS$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BS1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BS1277))))","v":0},{"$f":"IF(OFFSET($G1267, -$E1277, $E1277)=\"n/a\",0,IF(OFFSET($G1274, -$E1277, $E1277)=\"SL\",\nIF(OFFSET($G1267,-$E1277,$E1277)+$E1277>BU$5,IFERROR((OFFSET($G1266,-$E1277,$E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BT1277)),\nIF(OFFSET($G1268,-$E1277,$E1277)+$E1277>BT$5,IFERROR(((OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BT1277))*OFFSET($G1273, -$E1277, $E1277)/(OFFSET($G1267,-$E1277,$E1277))),0),OFFSET($G1266,-$E1277,$E1277)-SUM($G1277:BT1277))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1281)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>W$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:V1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>V$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:V1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:V1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>X$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:W1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>W$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:W1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:W1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>Y$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:X1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>X$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:X1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:X1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>Z$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:Y1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>Y$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:Y1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:Y1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AA$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:Z1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>Z$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:Z1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:Z1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AB$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AA1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AA$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AA1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AA1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AC$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AB1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AB$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AB1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AB1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AD$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AC1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AC$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AC1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AC1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AE$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AD1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AD$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AD1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AD1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AF$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AE1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AE$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AE1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AE1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AG$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AF1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AF$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AF1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AF1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AH$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AG1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AG$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AG1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AG1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AI$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AH1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AH$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AH1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AH1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AJ$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AI1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AI$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AI1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AI1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AK$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AJ1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AJ$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AJ1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AJ1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AL$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AK1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AK$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AK1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AK1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AM$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AL1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AL$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AL1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AL1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AN$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AM1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AM$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AM1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AM1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AO$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AN1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AN$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AN1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AN1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AP$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AO1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AO$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AO1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AO1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AQ$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AP1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AP$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AP1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AP1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AR$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AQ1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AQ$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AQ1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AQ1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AS$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AR1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AR$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AR1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AR1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AT$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AS1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AS$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AS1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AS1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AU$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AT1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AT$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AT1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AT1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AV$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AU1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AU$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AU1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AU1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AW$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AV1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AV$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AV1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AV1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AX$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AW1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AW$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AW1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AW1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AY$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AX1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AX$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AX1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AX1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>AZ$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AY1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AY$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AY1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AY1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>BA$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AZ1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>AZ$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AZ1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:AZ1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>BB$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BA1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>BA$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BA1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BA1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>BC$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BB1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>BB$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BB1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BB1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>BD$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BC1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>BC$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BC1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BC1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>BE$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BD1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>BD$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BD1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BD1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>BF$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BE1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>BE$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BE1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BE1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>BG$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BF1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>BF$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BF1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BF1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>BH$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BG1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>BG$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BG1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BG1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>BI$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BH1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>BH$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BH1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BH1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>BJ$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BI1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>BI$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BI1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BI1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>BK$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BJ1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>BJ$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BJ1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BJ1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>BL$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BK1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>BK$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BK1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BK1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>BM$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BL1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>BL$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BL1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BL1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>BN$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BM1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>BM$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BM1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BM1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>BO$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BN1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>BN$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BN1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BN1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>BP$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BO1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>BO$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BO1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BO1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>BQ$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BP1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>BP$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BP1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BP1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>BR$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BQ1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>BQ$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BQ1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BQ1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>BS$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BR1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>BR$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BR1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BR1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>BT$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BS1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>BS$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BS1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BS1298))))","v":0},{"$f":"IF(OFFSET($G1274, -$E1280, $E1281)=\"n/a\", 0, IF(OFFSET($G1277, -$E1280, $E1281)=\"SL\",\nIF(OFFSET($G1274, -$E1280, $E1281)+$E1281>BU$5, IFERROR((OFFSET($G1273, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))), 0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BT1298)),\nIF(OFFSET($G1275, -$E1280, $E1281)+$E1281>BT$5, IFERROR(((OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BT1298))*OFFSET($G1276, -$E1280, $E1281)/(OFFSET($G1274, -$E1280, $E1281))),0), OFFSET($G1273, -$E1280, $E1281)-SUM($G1298:BT1298))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1323)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>Q$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:P1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>P$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:P1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:P1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>R$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:Q1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>Q$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:Q1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:Q1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>S$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:R1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>R$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:R1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:R1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>T$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:S1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>S$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:S1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:S1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>U$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:T1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>T$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:T1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:T1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>V$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:U1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>U$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:U1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:U1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>W$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:V1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>V$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:V1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:V1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>X$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:W1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>W$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:W1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:W1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>Y$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:X1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>X$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:X1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:X1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>Z$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:Y1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>Y$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:Y1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:Y1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AA$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:Z1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>Z$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:Z1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:Z1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AB$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AA1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AA$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AA1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AA1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AC$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AB1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AB$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AB1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AB1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AD$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AC1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AC$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AC1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AC1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AE$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AD1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AD$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AD1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AD1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AF$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AE1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AE$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AE1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AE1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AG$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AF1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AF$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AF1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AF1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AH$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AG1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AG$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AG1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AG1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AI$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AH1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AH$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AH1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AH1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AJ$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AI1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AI$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AI1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AI1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AK$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AJ1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AJ$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AJ1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AJ1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AL$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AK1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AK$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AK1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AK1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AM$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AL1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AL$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AL1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AL1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AN$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AM1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AM$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AM1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AM1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AO$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AN1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AN$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AN1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AN1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AP$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AO1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AO$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AO1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AO1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AQ$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AP1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AP$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AP1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AP1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AR$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AQ1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AQ$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AQ1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AQ1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AS$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AR1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AR$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AR1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AR1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AT$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AS1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AS$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AS1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AS1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AU$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AT1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AT$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AT1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AT1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AV$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AU1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AU$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AU1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AU1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AW$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AV1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AV$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AV1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AV1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AX$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AW1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AW$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AW1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AW1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AY$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AX1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AX$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AX1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AX1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>AZ$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AY1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AY$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AY1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AY1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>BA$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AZ1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>AZ$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AZ1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:AZ1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>BB$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BA1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>BA$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BA1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BA1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>BC$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BB1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>BB$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BB1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BB1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>BD$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BC1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>BC$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BC1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BC1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>BE$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BD1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>BD$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BD1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BD1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>BF$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BE1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>BE$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BE1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BE1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>BG$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BF1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>BF$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BF1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BF1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>BH$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BG1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>BG$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BG1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BG1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>BI$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BH1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>BH$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BH1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BH1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>BJ$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BI1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>BI$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BI1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BI1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>BK$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BJ1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>BJ$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BJ1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BJ1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>BL$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BK1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>BK$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BK1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BK1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>BM$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BL1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>BL$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BL1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BL1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>BN$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BM1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>BM$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BM1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BM1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>BO$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BN1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>BN$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BN1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BN1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>BP$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BO1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>BO$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BO1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BO1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>BQ$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BP1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>BP$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BP1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BP1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>BR$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BQ1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>BQ$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BQ1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BQ1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>BS$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BR1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>BR$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BR1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BR1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>BT$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BS1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>BS$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BS1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BS1323))))","v":0},{"$f":"IF(OFFSET($G1313, -$E1323, $E1323)=\"n/a\",0,IF(OFFSET($G1320, -$E1323, $E1323)=\"SL\",\nIF(OFFSET($G1313,-$E1323,$E1323)+$E1323>BU$5,IFERROR((OFFSET($G1312,-$E1323,$E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BT1323)),\nIF(OFFSET($G1314,-$E1323,$E1323)+$E1323>BT$5,IFERROR(((OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BT1323))*OFFSET($G1319, -$E1323, $E1323)/(OFFSET($G1313,-$E1323,$E1323))),0),OFFSET($G1312,-$E1323,$E1323)-SUM($G1323:BT1323))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1327)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>U$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:T1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>T$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:T1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:T1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>V$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:U1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>U$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:U1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:U1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>W$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:V1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>V$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:V1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:V1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>X$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:W1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>W$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:W1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:W1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>Y$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:X1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>X$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:X1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:X1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>Z$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:Y1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>Y$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:Y1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:Y1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AA$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:Z1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>Z$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:Z1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:Z1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AB$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AA1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AA$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AA1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AA1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AC$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AB1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AB$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AB1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AB1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AD$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AC1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AC$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AC1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AC1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AE$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AD1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AD$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AD1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AD1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AF$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AE1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AE$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AE1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AE1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AG$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AF1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AF$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AF1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AF1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AH$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AG1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AG$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AG1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AG1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AI$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AH1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AH$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AH1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AH1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AJ$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AI1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AI$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AI1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AI1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AK$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AJ1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AJ$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AJ1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AJ1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AL$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AK1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AK$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AK1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AK1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AM$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AL1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AL$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AL1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AL1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AN$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AM1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AM$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AM1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AM1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AO$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AN1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AN$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AN1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AN1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AP$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AO1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AO$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AO1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AO1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AQ$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AP1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AP$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AP1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AP1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AR$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AQ1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AQ$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AQ1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AQ1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AS$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AR1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AR$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AR1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AR1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AT$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AS1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AS$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AS1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AS1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AU$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AT1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AT$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AT1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AT1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AV$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AU1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AU$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AU1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AU1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AW$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AV1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AV$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AV1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AV1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AX$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AW1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AW$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AW1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AW1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AY$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AX1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AX$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AX1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AX1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>AZ$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AY1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AY$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AY1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AY1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>BA$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AZ1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>AZ$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AZ1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:AZ1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>BB$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BA1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>BA$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BA1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BA1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>BC$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BB1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>BB$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BB1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BB1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>BD$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BC1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>BC$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BC1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BC1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>BE$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BD1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>BD$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BD1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BD1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>BF$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BE1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>BE$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BE1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BE1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>BG$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BF1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>BF$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BF1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BF1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>BH$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BG1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>BG$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BG1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BG1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>BI$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BH1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>BH$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BH1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BH1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>BJ$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BI1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>BI$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BI1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BI1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>BK$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BJ1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>BJ$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BJ1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BJ1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>BL$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BK1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>BK$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BK1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BK1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>BM$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BL1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>BL$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BL1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BL1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>BN$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BM1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>BM$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BM1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BM1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>BO$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BN1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>BN$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BN1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BN1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>BP$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BO1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>BO$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BO1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BO1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>BQ$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BP1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>BP$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BP1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BP1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>BR$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BQ1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>BQ$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BQ1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BQ1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>BS$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BR1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>BR$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BR1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BR1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>BT$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BS1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>BS$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BS1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BS1344))))","v":0},{"$f":"IF(OFFSET($G1320, -$E1326, $E1327)=\"n/a\", 0, IF(OFFSET($G1323, -$E1326, $E1327)=\"SL\",\nIF(OFFSET($G1320, -$E1326, $E1327)+$E1327>BU$5, IFERROR((OFFSET($G1319, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))), 0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BT1344)),\nIF(OFFSET($G1321, -$E1326, $E1327)+$E1327>BT$5, IFERROR(((OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BT1344))*OFFSET($G1322, -$E1326, $E1327)/(OFFSET($G1320, -$E1326, $E1327))),0), OFFSET($G1319, -$E1326, $E1327)-SUM($G1344:BT1344))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1365)","v":"Depreciation of net capex 2012-13"},null,null,null,null,{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>K$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:J1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>J$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:J1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:J1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>L$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:K1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>K$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:K1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:K1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>M$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:L1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>L$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:L1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:L1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>N$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:M1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>M$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:M1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:M1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>O$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:N1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>N$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:N1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:N1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>P$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:O1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>O$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:O1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:O1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>Q$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:P1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>P$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:P1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:P1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>R$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:Q1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>Q$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:Q1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:Q1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>S$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:R1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>R$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:R1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:R1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>T$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:S1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>S$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:S1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:S1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>U$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:T1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>T$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:T1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:T1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>V$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:U1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>U$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:U1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:U1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>W$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:V1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>V$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:V1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:V1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>X$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:W1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>W$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:W1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:W1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>Y$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:X1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>X$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:X1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:X1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>Z$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:Y1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>Y$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:Y1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:Y1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AA$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:Z1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>Z$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:Z1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:Z1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AB$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AA1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AA$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AA1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AA1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AC$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AB1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AB$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AB1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AB1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AD$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AC1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AC$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AC1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AC1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AE$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AD1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AD$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AD1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AD1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AF$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AE1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AE$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AE1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AE1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AG$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AF1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AF$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AF1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AF1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AH$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AG1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AG$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AG1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AG1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AI$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AH1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AH$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AH1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AH1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AJ$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AI1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AI$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AI1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AI1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AK$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AJ1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AJ$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AJ1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AJ1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AL$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AK1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AK$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AK1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AK1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AM$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AL1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AL$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AL1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AL1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AN$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AM1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AM$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AM1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AM1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AO$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AN1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AN$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AN1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AN1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AP$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AO1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AO$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AO1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AO1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AQ$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AP1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AP$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AP1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AP1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AR$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AQ1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AQ$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AQ1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AQ1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AS$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AR1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AR$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AR1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AR1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AT$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AS1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AS$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AS1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AS1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AU$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AT1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AT$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AT1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AT1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AV$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AU1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AU$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AU1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AU1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AW$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AV1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AV$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AV1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AV1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AX$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AW1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AW$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AW1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AW1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AY$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AX1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AX$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AX1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AX1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>AZ$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AY1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AY$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AY1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AY1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>BA$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AZ1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>AZ$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AZ1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:AZ1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>BB$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BA1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>BA$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BA1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BA1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>BC$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BB1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>BB$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BB1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BB1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>BD$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BC1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>BC$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BC1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BC1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>BE$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BD1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>BD$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BD1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BD1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>BF$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BE1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>BE$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BE1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BE1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>BG$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BF1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>BF$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BF1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BF1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>BH$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BG1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>BG$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BG1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BG1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>BI$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BH1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>BH$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BH1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BH1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>BJ$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BI1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>BI$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BI1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BI1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>BK$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BJ1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>BJ$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BJ1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BJ1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>BL$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BK1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>BK$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BK1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BK1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>BM$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BL1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>BL$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BL1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BL1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>BN$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BM1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>BM$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BM1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BM1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>BO$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BN1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>BN$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BN1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BN1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>BP$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BO1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>BO$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BO1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BO1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>BQ$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BP1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>BP$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BP1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BP1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>BR$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BQ1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>BQ$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BQ1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BQ1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>BS$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BR1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>BR$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BR1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BR1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>BT$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BS1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>BS$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BS1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BS1365))))","v":0},{"$f":"IF(OFFSET($G1355, -$E1365, $E1365)=\"n/a\",0,IF(OFFSET($G1362, -$E1365, $E1365)=\"SL\",\nIF(OFFSET($G1355,-$E1365,$E1365)+$E1365>BU$5,IFERROR((OFFSET($G1354,-$E1365,$E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BT1365)),\nIF(OFFSET($G1356,-$E1365,$E1365)+$E1365>BT$5,IFERROR(((OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BT1365))*OFFSET($G1361, -$E1365, $E1365)/(OFFSET($G1355,-$E1365,$E1365))),0),OFFSET($G1354,-$E1365,$E1365)-SUM($G1365:BT1365))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1372)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>R$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:Q1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>Q$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:Q1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:Q1372))))","v":2.3247442946523381E-2},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>S$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:R1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>R$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:R1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:R1372))))","v":2.3247442946523381E-2},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>T$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:S1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>S$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:S1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:S1372))))","v":2.3247442946523381E-2},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>U$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:T1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>T$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:T1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:T1372))))","v":2.3247442946523381E-2},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>V$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:U1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>U$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:U1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:U1372))))","v":2.3247442946523381E-2},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>W$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:V1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>V$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:V1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:V1372))))","v":2.3247442946523381E-2},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>X$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:W1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>W$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:W1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:W1372))))","v":2.3247442946523381E-2},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>Y$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:X1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>X$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:X1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:X1372))))","v":2.3247442946523381E-2},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>Z$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:Y1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>Y$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:Y1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:Y1372))))","v":2.3247442946523381E-2},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AA$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:Z1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>Z$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:Z1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:Z1372))))","v":2.3247442946523381E-2},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AB$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AA1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AA$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AA1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AA1372))))","v":2.3247442946523381E-2},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AC$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AB1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AB$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AB1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AB1372))))","v":2.3247442946523381E-2},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AD$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AC1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AC$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AC1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AC1372))))","v":2.3247442946523381E-2},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AE$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AD1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AD$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AD1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AD1372))))","v":2.3247442946523381E-2},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AF$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AE1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AE$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AE1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AE1372))))","v":2.3247442946523478E-2},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AG$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AF1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AF$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AF1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AF1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AH$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AG1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AG$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AG1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AG1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AI$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AH1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AH$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AH1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AH1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AJ$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AI1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AI$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AI1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AI1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AK$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AJ1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AJ$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AJ1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AJ1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AL$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AK1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AK$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AK1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AK1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AM$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AL1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AL$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AL1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AL1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AN$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AM1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AM$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AM1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AM1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AO$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AN1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AN$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AN1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AN1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AP$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AO1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AO$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AO1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AO1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AQ$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AP1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AP$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AP1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AP1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AR$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AQ1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AQ$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AQ1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AQ1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AS$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AR1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AR$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AR1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AR1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AT$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AS1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AS$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AS1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AS1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AU$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AT1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AT$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AT1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AT1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AV$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AU1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AU$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AU1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AU1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AW$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AV1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AV$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AV1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AV1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AX$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AW1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AW$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AW1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AW1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AY$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AX1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AX$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AX1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AX1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>AZ$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AY1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AY$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AY1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AY1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>BA$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AZ1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>AZ$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AZ1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:AZ1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>BB$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BA1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>BA$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BA1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BA1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>BC$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BB1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>BB$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BB1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BB1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>BD$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BC1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>BC$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BC1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BC1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>BE$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BD1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>BD$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BD1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BD1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>BF$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BE1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>BE$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BE1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BE1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>BG$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BF1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>BF$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BF1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BF1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>BH$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BG1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>BG$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BG1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BG1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>BI$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BH1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>BH$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BH1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BH1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>BJ$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BI1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>BI$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BI1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BI1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>BK$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BJ1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>BJ$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BJ1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BJ1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>BL$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BK1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>BK$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BK1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BK1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>BM$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BL1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>BL$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BL1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BL1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>BN$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BM1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>BM$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BM1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BM1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>BO$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BN1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>BN$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BN1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BN1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>BP$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BO1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>BO$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BO1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BO1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>BQ$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BP1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>BP$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BP1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BP1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>BR$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BQ1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>BQ$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BQ1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BQ1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>BS$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BR1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>BR$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BR1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BR1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>BT$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BS1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>BS$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BS1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BS1372))))","v":0},{"$f":"IF(OFFSET($G1362, -$E1372, $E1372)=\"n/a\",0,IF(OFFSET($G1369, -$E1372, $E1372)=\"SL\",\nIF(OFFSET($G1362,-$E1372,$E1372)+$E1372>BU$5,IFERROR((OFFSET($G1361,-$E1372,$E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BT1372)),\nIF(OFFSET($G1363,-$E1372,$E1372)+$E1372>BT$5,IFERROR(((OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BT1372))*OFFSET($G1368, -$E1372, $E1372)/(OFFSET($G1362,-$E1372,$E1372))),0),OFFSET($G1361,-$E1372,$E1372)-SUM($G1372:BT1372))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1376)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>V$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:U1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>U$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:U1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:U1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>W$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:V1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>V$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:V1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:V1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>X$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:W1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>W$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:W1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:W1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>Y$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:X1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>X$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:X1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:X1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>Z$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:Y1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>Y$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:Y1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:Y1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AA$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:Z1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>Z$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:Z1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:Z1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AB$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AA1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AA$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AA1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AA1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AC$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AB1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AB$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AB1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AB1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AD$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AC1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AC$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AC1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AC1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AE$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AD1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AD$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AD1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AD1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AF$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AE1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AE$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AE1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AE1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AG$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AF1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AF$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AF1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AF1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AH$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AG1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AG$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AG1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AG1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AI$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AH1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AH$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AH1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AH1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AJ$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AI1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AI$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AI1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AI1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AK$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AJ1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AJ$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AJ1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AJ1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AL$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AK1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AK$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AK1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AK1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AM$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AL1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AL$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AL1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AL1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AN$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AM1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AM$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AM1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AM1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AO$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AN1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AN$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AN1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AN1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AP$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AO1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AO$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AO1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AO1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AQ$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AP1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AP$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AP1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AP1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AR$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AQ1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AQ$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AQ1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AQ1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AS$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AR1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AR$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AR1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AR1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AT$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AS1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AS$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AS1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AS1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AU$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AT1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AT$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AT1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AT1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AV$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AU1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AU$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AU1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AU1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AW$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AV1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AV$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AV1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AV1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AX$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AW1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AW$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AW1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AW1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AY$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AX1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AX$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AX1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AX1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>AZ$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AY1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AY$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AY1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AY1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>BA$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AZ1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>AZ$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AZ1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:AZ1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>BB$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BA1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>BA$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BA1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BA1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>BC$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BB1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>BB$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BB1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BB1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>BD$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BC1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>BC$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BC1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BC1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>BE$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BD1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>BD$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BD1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BD1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>BF$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BE1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>BE$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BE1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BE1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>BG$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BF1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>BF$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BF1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BF1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>BH$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BG1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>BG$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BG1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BG1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>BI$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BH1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>BH$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BH1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BH1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>BJ$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BI1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>BI$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BI1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BI1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>BK$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BJ1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>BJ$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BJ1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BJ1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>BL$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BK1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>BK$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BK1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BK1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>BM$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BL1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>BL$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BL1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BL1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>BN$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BM1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>BM$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BM1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BM1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>BO$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BN1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>BN$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BN1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BN1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>BP$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BO1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>BO$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BO1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BO1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>BQ$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BP1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>BP$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BP1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BP1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>BR$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BQ1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>BQ$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BQ1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BQ1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>BS$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BR1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>BR$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BR1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BR1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>BT$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BS1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>BS$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BS1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BS1393))))","v":0},{"$f":"IF(OFFSET($G1369, -$E1375, $E1376)=\"n/a\", 0, IF(OFFSET($G1372, -$E1375, $E1376)=\"SL\",\nIF(OFFSET($G1369, -$E1375, $E1376)+$E1376>BU$5, IFERROR((OFFSET($G1368, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))), 0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BT1393)),\nIF(OFFSET($G1370, -$E1375, $E1376)+$E1376>BT$5, IFERROR(((OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BT1393))*OFFSET($G1371, -$E1375, $E1376)/(OFFSET($G1369, -$E1375, $E1376))),0), OFFSET($G1368, -$E1375, $E1376)-SUM($G1393:BT1393))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1418)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>P$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:O1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>O$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:O1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:O1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>Q$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:P1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>P$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:P1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:P1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>R$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:Q1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>Q$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:Q1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:Q1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>S$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:R1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>R$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:R1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:R1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>T$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:S1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>S$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:S1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:S1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>U$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:T1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>T$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:T1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:T1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>V$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:U1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>U$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:U1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:U1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>W$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:V1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>V$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:V1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:V1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>X$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:W1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>W$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:W1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:W1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>Y$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:X1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>X$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:X1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:X1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>Z$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:Y1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>Y$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:Y1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:Y1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AA$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:Z1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>Z$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:Z1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:Z1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AB$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AA1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AA$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AA1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AA1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AC$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AB1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AB$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AB1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AB1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AD$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AC1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AC$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AC1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AC1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AE$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AD1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AD$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AD1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AD1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AF$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AE1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AE$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AE1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AE1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AG$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AF1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AF$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AF1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AF1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AH$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AG1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AG$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AG1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AG1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AI$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AH1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AH$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AH1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AH1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AJ$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AI1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AI$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AI1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AI1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AK$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AJ1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AJ$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AJ1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AJ1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AL$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AK1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AK$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AK1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AK1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AM$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AL1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AL$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AL1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AL1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AN$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AM1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AM$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AM1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AM1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AO$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AN1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AN$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AN1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AN1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AP$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AO1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AO$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AO1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AO1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AQ$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AP1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AP$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AP1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AP1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AR$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AQ1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AQ$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AQ1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AQ1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AS$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AR1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AR$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AR1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AR1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AT$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AS1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AS$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AS1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AS1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AU$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AT1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AT$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AT1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AT1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AV$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AU1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AU$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AU1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AU1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AW$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AV1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AV$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AV1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AV1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AX$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AW1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AW$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AW1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AW1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AY$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AX1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AX$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AX1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AX1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>AZ$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AY1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AY$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AY1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AY1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>BA$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AZ1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>AZ$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AZ1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:AZ1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>BB$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BA1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>BA$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BA1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BA1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>BC$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BB1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>BB$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BB1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BB1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>BD$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BC1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>BC$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BC1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BC1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>BE$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BD1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>BD$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BD1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BD1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>BF$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BE1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>BE$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BE1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BE1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>BG$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BF1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>BF$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BF1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BF1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>BH$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BG1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>BG$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BG1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BG1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>BI$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BH1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>BH$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BH1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BH1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>BJ$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BI1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>BI$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BI1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BI1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>BK$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BJ1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>BJ$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BJ1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BJ1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>BL$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BK1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>BK$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BK1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BK1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>BM$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BL1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>BL$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BL1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BL1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>BN$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BM1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>BM$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BM1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BM1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>BO$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BN1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>BN$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BN1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BN1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>BP$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BO1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>BO$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BO1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BO1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>BQ$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BP1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>BP$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BP1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BP1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>BR$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BQ1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>BQ$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BQ1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BQ1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>BS$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BR1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>BR$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BR1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BR1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>BT$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BS1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>BS$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BS1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BS1418))))","v":0},{"$f":"IF(OFFSET($G1408, -$E1418, $E1418)=\"n/a\",0,IF(OFFSET($G1415, -$E1418, $E1418)=\"SL\",\nIF(OFFSET($G1408,-$E1418,$E1418)+$E1418>BU$5,IFERROR((OFFSET($G1407,-$E1418,$E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BT1418)),\nIF(OFFSET($G1409,-$E1418,$E1418)+$E1418>BT$5,IFERROR(((OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BT1418))*OFFSET($G1414, -$E1418, $E1418)/(OFFSET($G1408,-$E1418,$E1418))),0),OFFSET($G1407,-$E1418,$E1418)-SUM($G1418:BT1418))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1421)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>S$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:R1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>R$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:R1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:R1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>T$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:S1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>S$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:S1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:S1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>U$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:T1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>T$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:T1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:T1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>V$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:U1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>U$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:U1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:U1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>W$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:V1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>V$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:V1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:V1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>X$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:W1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>W$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:W1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:W1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>Y$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:X1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>X$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:X1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:X1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>Z$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:Y1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>Y$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:Y1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:Y1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AA$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:Z1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>Z$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:Z1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:Z1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AB$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AA1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AA$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AA1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AA1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AC$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AB1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AB$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AB1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AB1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AD$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AC1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AC$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AC1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AC1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AE$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AD1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AD$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AD1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AD1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AF$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AE1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AE$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AE1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AE1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AG$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AF1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AF$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AF1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AF1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AH$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AG1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AG$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AG1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AG1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AI$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AH1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AH$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AH1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AH1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AJ$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AI1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AI$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AI1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AI1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AK$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AJ1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AJ$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AJ1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AJ1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AL$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AK1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AK$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AK1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AK1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AM$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AL1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AL$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AL1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AL1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AN$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AM1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AM$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AM1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AM1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AO$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AN1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AN$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AN1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AN1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AP$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AO1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AO$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AO1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AO1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AQ$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AP1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AP$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AP1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AP1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AR$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AQ1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AQ$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AQ1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AQ1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AS$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AR1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AR$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AR1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AR1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AT$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AS1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AS$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AS1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AS1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AU$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AT1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AT$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AT1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AT1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AV$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AU1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AU$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AU1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AU1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AW$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AV1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AV$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AV1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AV1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AX$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AW1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AW$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AW1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AW1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AY$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AX1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AX$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AX1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AX1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>AZ$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AY1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AY$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AY1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AY1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BA$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AZ1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>AZ$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AZ1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:AZ1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BB$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BA1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BA$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BA1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BA1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BC$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BB1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BB$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BB1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BB1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BD$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BC1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BC$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BC1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BC1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BE$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BD1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BD$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BD1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BD1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BF$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BE1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BE$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BE1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BE1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BG$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BF1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BF$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BF1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BF1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BH$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BG1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BG$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BG1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BG1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BI$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BH1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BH$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BH1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BH1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BJ$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BI1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BI$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BI1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BI1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BK$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BJ1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BJ$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BJ1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BJ1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BL$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BK1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BK$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BK1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BK1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BM$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BL1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BL$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BL1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BL1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BN$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BM1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BM$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BM1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BM1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BO$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BN1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BN$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BN1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BN1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BP$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BO1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BO$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BO1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BO1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BQ$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BP1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BP$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BP1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BP1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BR$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BQ1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BQ$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BQ1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BQ1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BS$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BR1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BR$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BR1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BR1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BT$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BS1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BS$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BS1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BS1421))))","v":0},{"$f":"IF(OFFSET($G1411, -$E1421, $E1421)=\"n/a\",0,IF(OFFSET($G1418, -$E1421, $E1421)=\"SL\",\nIF(OFFSET($G1411,-$E1421,$E1421)+$E1421>BU$5,IFERROR((OFFSET($G1410,-$E1421,$E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BT1421)),\nIF(OFFSET($G1412,-$E1421,$E1421)+$E1421>BT$5,IFERROR(((OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BT1421))*OFFSET($G1417, -$E1421, $E1421)/(OFFSET($G1411,-$E1421,$E1421))),0),OFFSET($G1410,-$E1421,$E1421)-SUM($G1421:BT1421))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1425)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>W$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:V1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>V$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:V1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:V1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>X$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:W1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>W$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:W1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:W1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>Y$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:X1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>X$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:X1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:X1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>Z$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:Y1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>Y$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:Y1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:Y1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AA$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:Z1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>Z$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:Z1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:Z1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AB$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AA1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AA$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AA1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AA1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AC$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AB1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AB$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AB1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AB1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AD$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AC1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AC$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AC1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AC1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AE$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AD1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AD$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AD1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AD1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AF$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AE1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AE$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AE1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AE1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AG$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AF1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AF$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AF1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AF1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AH$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AG1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AG$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AG1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AG1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AI$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AH1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AH$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AH1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AH1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AJ$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AI1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AI$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AI1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AI1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AK$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AJ1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AJ$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AJ1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AJ1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AL$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AK1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AK$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AK1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AK1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AM$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AL1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AL$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AL1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AL1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AN$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AM1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AM$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AM1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AM1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AO$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AN1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AN$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AN1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AN1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AP$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AO1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AO$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AO1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AO1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AQ$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AP1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AP$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AP1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AP1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AR$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AQ1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AQ$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AQ1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AQ1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AS$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AR1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AR$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AR1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AR1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AT$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AS1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AS$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AS1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AS1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AU$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AT1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AT$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AT1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AT1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AV$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AU1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AU$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AU1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AU1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AW$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AV1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AV$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AV1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AV1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AX$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AW1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AW$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AW1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AW1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AY$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AX1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AX$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AX1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AX1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>AZ$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AY1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AY$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AY1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AY1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>BA$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AZ1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>AZ$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AZ1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:AZ1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>BB$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BA1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>BA$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BA1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BA1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>BC$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BB1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>BB$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BB1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BB1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>BD$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BC1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>BC$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BC1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BC1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>BE$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BD1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>BD$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BD1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BD1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>BF$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BE1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>BE$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BE1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BE1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>BG$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BF1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>BF$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BF1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BF1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>BH$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BG1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>BG$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BG1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BG1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>BI$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BH1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>BH$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BH1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BH1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>BJ$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BI1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>BI$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BI1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BI1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>BK$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BJ1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>BJ$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BJ1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BJ1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>BL$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BK1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>BK$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BK1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BK1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>BM$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BL1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>BL$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BL1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BL1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>BN$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BM1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>BM$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BM1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BM1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>BO$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BN1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>BN$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BN1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BN1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>BP$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BO1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>BO$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BO1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BO1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>BQ$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BP1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>BP$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BP1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BP1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>BR$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BQ1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>BQ$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BQ1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BQ1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>BS$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BR1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>BR$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BR1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BR1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>BT$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BS1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>BS$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BS1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BS1442))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1424, $E1425)=\"n/a\", 0, IF(OFFSET($G1421, -$E1424, $E1425)=\"SL\",\nIF(OFFSET($G1418, -$E1424, $E1425)+$E1425>BU$5, IFERROR((OFFSET($G1417, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))), 0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BT1442)),\nIF(OFFSET($G1419, -$E1424, $E1425)+$E1425>BT$5, IFERROR(((OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BT1442))*OFFSET($G1420, -$E1424, $E1425)/(OFFSET($G1418, -$E1424, $E1425))),0), OFFSET($G1417, -$E1424, $E1425)-SUM($G1442:BT1442))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1467)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>Q$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:P1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>P$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:P1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:P1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>R$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:Q1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>Q$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:Q1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:Q1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>S$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:R1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>R$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:R1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:R1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>T$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:S1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>S$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:S1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:S1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>U$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:T1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>T$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:T1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:T1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>V$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:U1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>U$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:U1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:U1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>W$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:V1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>V$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:V1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:V1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>X$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:W1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>W$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:W1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:W1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>Y$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:X1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>X$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:X1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:X1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>Z$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:Y1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>Y$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:Y1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:Y1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AA$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:Z1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>Z$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:Z1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:Z1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AB$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AA1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AA$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AA1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AA1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AC$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AB1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AB$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AB1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AB1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AD$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AC1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AC$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AC1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AC1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AE$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AD1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AD$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AD1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AD1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AF$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AE1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AE$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AE1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AE1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AG$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AF1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AF$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AF1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AF1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AH$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AG1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AG$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AG1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AG1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AI$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AH1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AH$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AH1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AH1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AJ$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AI1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AI$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AI1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AI1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AK$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AJ1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AJ$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AJ1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AJ1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AL$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AK1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AK$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AK1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AK1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AM$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AL1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AL$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AL1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AL1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AN$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AM1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AM$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AM1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AM1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AO$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AN1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AN$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AN1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AN1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AP$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AO1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AO$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AO1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AO1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AQ$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AP1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AP$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AP1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AP1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AR$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AQ1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AQ$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AQ1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AQ1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AS$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AR1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AR$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AR1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AR1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AT$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AS1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AS$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AS1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AS1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AU$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AT1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AT$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AT1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AT1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AV$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AU1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AU$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AU1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AU1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AW$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AV1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AV$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AV1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AV1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AX$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AW1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AW$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AW1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AW1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AY$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AX1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AX$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AX1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AX1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>AZ$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AY1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AY$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AY1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AY1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>BA$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AZ1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>AZ$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AZ1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:AZ1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>BB$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BA1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>BA$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BA1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BA1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>BC$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BB1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>BB$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BB1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BB1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>BD$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BC1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>BC$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BC1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BC1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>BE$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BD1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>BD$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BD1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BD1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>BF$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BE1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>BE$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BE1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BE1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>BG$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BF1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>BF$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BF1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BF1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>BH$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BG1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>BG$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BG1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BG1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>BI$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BH1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>BH$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BH1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BH1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>BJ$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BI1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>BI$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BI1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BI1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>BK$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BJ1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>BJ$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BJ1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BJ1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>BL$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BK1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>BK$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BK1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BK1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>BM$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BL1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>BL$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BL1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BL1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>BN$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BM1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>BM$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BM1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BM1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>BO$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BN1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>BN$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BN1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BN1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>BP$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BO1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>BO$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BO1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BO1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>BQ$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BP1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>BP$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BP1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BP1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>BR$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BQ1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>BQ$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BQ1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BQ1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>BS$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BR1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>BR$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BR1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BR1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>BT$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BS1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>BS$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BS1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BS1467))))","v":0},{"$f":"IF(OFFSET($G1457, -$E1467, $E1467)=\"n/a\",0,IF(OFFSET($G1464, -$E1467, $E1467)=\"SL\",\nIF(OFFSET($G1457,-$E1467,$E1467)+$E1467>BU$5,IFERROR((OFFSET($G1456,-$E1467,$E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BT1467)),\nIF(OFFSET($G1458,-$E1467,$E1467)+$E1467>BT$5,IFERROR(((OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BT1467))*OFFSET($G1463, -$E1467, $E1467)/(OFFSET($G1457,-$E1467,$E1467))),0),OFFSET($G1456,-$E1467,$E1467)-SUM($G1467:BT1467))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1471)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>U$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:T1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>T$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:T1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:T1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>V$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:U1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>U$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:U1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:U1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>W$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:V1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>V$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:V1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:V1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>X$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:W1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>W$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:W1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:W1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>Y$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:X1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>X$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:X1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:X1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>Z$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:Y1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>Y$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:Y1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:Y1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AA$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:Z1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>Z$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:Z1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:Z1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AB$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AA1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AA$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AA1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AA1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AC$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AB1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AB$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AB1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AB1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AD$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AC1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AC$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AC1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AC1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AE$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AD1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AD$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AD1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AD1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AF$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AE1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AE$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AE1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AE1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AG$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AF1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AF$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AF1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AF1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AH$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AG1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AG$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AG1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AG1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AI$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AH1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AH$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AH1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AH1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AJ$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AI1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AI$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AI1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AI1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AK$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AJ1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AJ$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AJ1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AJ1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AL$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AK1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AK$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AK1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AK1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AM$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AL1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AL$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AL1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AL1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AN$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AM1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AM$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AM1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AM1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AO$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AN1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AN$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AN1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AN1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AP$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AO1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AO$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AO1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AO1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AQ$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AP1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AP$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AP1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AP1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AR$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AQ1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AQ$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AQ1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AQ1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AS$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AR1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AR$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AR1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AR1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AT$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AS1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AS$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AS1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AS1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AU$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AT1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AT$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AT1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AT1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AV$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AU1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AU$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AU1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AU1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AW$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AV1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AV$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AV1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AV1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AX$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AW1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AW$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AW1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AW1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AY$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AX1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AX$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AX1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AX1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AZ$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AY1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AY$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AY1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AY1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BA$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AZ1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AZ$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AZ1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:AZ1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BB$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BA1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BA$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BA1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BA1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BC$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BB1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BB$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BB1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BB1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BD$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BC1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BC$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BC1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BC1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BE$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BD1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BD$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BD1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BD1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BF$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BE1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BE$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BE1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BE1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BG$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BF1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BF$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BF1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BF1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BH$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BG1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BG$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BG1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BG1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BI$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BH1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BH$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BH1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BH1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BJ$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BI1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BI$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BI1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BI1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BK$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BJ1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BJ$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BJ1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BJ1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BL$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BK1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BK$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BK1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BK1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BM$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BL1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BL$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BL1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BL1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BN$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BM1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BM$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BM1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BM1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BO$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BN1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BN$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BN1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BN1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BP$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BO1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BO$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BO1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BO1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BQ$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BP1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BP$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BP1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BP1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BR$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BQ1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BQ$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BQ1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BQ1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BS$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BR1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BR$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BR1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BR1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BT$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BS1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BS$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BS1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BS1488))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BU$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BT1488)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BT$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BT1488))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1488:BT1488))))","v":0}]
[null,null,null,null,{"$f":"E1447+1","v":32},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E1495)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E1495)-INDEX('TAB input'!H$72:H$121, $E1495)-INDEX('TAB input'!H$126:H$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E1495)-INDEX('TAB input'!I$72:I$121, $E1495)-INDEX('TAB input'!I$126:I$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E1495)-INDEX('TAB input'!J$72:J$121, $E1495)-INDEX('TAB input'!J$126:J$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E1495)-INDEX('TAB input'!K$72:K$121, $E1495)-INDEX('TAB input'!K$126:K$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E1495)-INDEX('TAB input'!L$72:L$121, $E1495)-INDEX('TAB input'!L$126:L$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E1495)-INDEX('TAB input'!M$72:M$121, $E1495)-INDEX('TAB input'!M$126:M$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E1495)-INDEX('TAB input'!N$72:N$121, $E1495)-INDEX('TAB input'!N$126:N$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E1495)-INDEX('TAB input'!O$72:O$121, $E1495)-INDEX('TAB input'!O$126:O$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E1495)-INDEX('TAB input'!P$72:P$121, $E1495)-INDEX('TAB input'!P$126:P$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E1495)-INDEX('TAB input'!Q$72:Q$121, $E1495)-INDEX('TAB input'!Q$126:Q$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E1495)-INDEX('TAB input'!R$72:R$121, $E1495)-INDEX('TAB input'!R$126:R$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E1495)-INDEX('TAB input'!S$72:S$121, $E1495)-INDEX('TAB input'!S$126:S$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E1495)-INDEX('TAB input'!T$72:T$121, $E1495)-INDEX('TAB input'!T$126:T$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E1495)-INDEX('TAB input'!U$72:U$121, $E1495)-INDEX('TAB input'!U$126:U$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E1495)-INDEX('TAB input'!V$72:V$121, $E1495)-INDEX('TAB input'!V$126:V$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E1495)-INDEX('TAB input'!W$72:W$121, $E1495)-INDEX('TAB input'!W$126:W$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E1495)-INDEX('TAB input'!X$72:X$121, $E1495)-INDEX('TAB input'!X$126:X$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E1495)-INDEX('TAB input'!Y$72:Y$121, $E1495)-INDEX('TAB input'!Y$126:Y$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E1495)-INDEX('TAB input'!Z$72:Z$121, $E1495)-INDEX('TAB input'!Z$126:Z$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E1495)-INDEX('TAB input'!AA$72:AA$121, $E1495)-INDEX('TAB input'!AA$126:AA$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E1495)-INDEX('TAB input'!AB$72:AB$121, $E1495)-INDEX('TAB input'!AB$126:AB$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E1495)-INDEX('TAB input'!AC$72:AC$121, $E1495)-INDEX('TAB input'!AC$126:AC$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E1495)-INDEX('TAB input'!AD$72:AD$121, $E1495)-INDEX('TAB input'!AD$126:AD$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E1495)-INDEX('TAB input'!AE$72:AE$121, $E1495)-INDEX('TAB input'!AE$126:AE$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E1495)-INDEX('TAB input'!AF$72:AF$121, $E1495)-INDEX('TAB input'!AF$126:AF$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E1495)-INDEX('TAB input'!AG$72:AG$121, $E1495)-INDEX('TAB input'!AG$126:AG$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E1495)-INDEX('TAB input'!AH$72:AH$121, $E1495)-INDEX('TAB input'!AH$126:AH$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E1495)-INDEX('TAB input'!AI$72:AI$121, $E1495)-INDEX('TAB input'!AI$126:AI$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E1495)-INDEX('TAB input'!AJ$72:AJ$121, $E1495)-INDEX('TAB input'!AJ$126:AJ$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E1495)-INDEX('TAB input'!AK$72:AK$121, $E1495)-INDEX('TAB input'!AK$126:AK$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E1495)-INDEX('TAB input'!AL$72:AL$121, $E1495)-INDEX('TAB input'!AL$126:AL$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E1495)-INDEX('TAB input'!AM$72:AM$121, $E1495)-INDEX('TAB input'!AM$126:AM$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E1495)-INDEX('TAB input'!AN$72:AN$121, $E1495)-INDEX('TAB input'!AN$126:AN$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E1495)-INDEX('TAB input'!AO$72:AO$121, $E1495)-INDEX('TAB input'!AO$126:AO$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E1495)-INDEX('TAB input'!AP$72:AP$121, $E1495)-INDEX('TAB input'!AP$126:AP$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E1495)-INDEX('TAB input'!AQ$72:AQ$121, $E1495)-INDEX('TAB input'!AQ$126:AQ$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E1495)-INDEX('TAB input'!AR$72:AR$121, $E1495)-INDEX('TAB input'!AR$126:AR$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E1495)-INDEX('TAB input'!AS$72:AS$121, $E1495)-INDEX('TAB input'!AS$126:AS$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E1495)-INDEX('TAB input'!AT$72:AT$121, $E1495)-INDEX('TAB input'!AT$126:AT$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E1495)-INDEX('TAB input'!AU$72:AU$121, $E1495)-INDEX('TAB input'!AU$126:AU$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E1495)-INDEX('TAB input'!AV$72:AV$121, $E1495)-INDEX('TAB input'!AV$126:AV$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E1495)-INDEX('TAB input'!AW$72:AW$121, $E1495)-INDEX('TAB input'!AW$126:AW$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E1495)-INDEX('TAB input'!AX$72:AX$121, $E1495)-INDEX('TAB input'!AX$126:AX$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E1495)-INDEX('TAB input'!AY$72:AY$121, $E1495)-INDEX('TAB input'!AY$126:AY$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E1495)-INDEX('TAB input'!AZ$72:AZ$121, $E1495)-INDEX('TAB input'!AZ$126:AZ$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E1495)-INDEX('TAB input'!BA$72:BA$121, $E1495)-INDEX('TAB input'!BA$126:BA$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E1495)-INDEX('TAB input'!BB$72:BB$121, $E1495)-INDEX('TAB input'!BB$126:BB$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E1495)-INDEX('TAB input'!BC$72:BC$121, $E1495)-INDEX('TAB input'!BC$126:BC$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E1495)-INDEX('TAB input'!BD$72:BD$121, $E1495)-INDEX('TAB input'!BD$126:BD$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E1495)-INDEX('TAB input'!BE$72:BE$121, $E1495)-INDEX('TAB input'!BE$126:BE$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E1495)-INDEX('TAB input'!BF$72:BF$121, $E1495)-INDEX('TAB input'!BF$126:BF$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E1495)-INDEX('TAB input'!BG$72:BG$121, $E1495)-INDEX('TAB input'!BG$126:BG$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E1495)-INDEX('TAB input'!BH$72:BH$121, $E1495)-INDEX('TAB input'!BH$126:BH$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E1495)-INDEX('TAB input'!BI$72:BI$121, $E1495)-INDEX('TAB input'!BI$126:BI$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E1495)-INDEX('TAB input'!BJ$72:BJ$121, $E1495)-INDEX('TAB input'!BJ$126:BJ$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E1495)-INDEX('TAB input'!BK$72:BK$121, $E1495)-INDEX('TAB input'!BK$126:BK$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E1495)-INDEX('TAB input'!BL$72:BL$121, $E1495)-INDEX('TAB input'!BL$126:BL$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E1495)-INDEX('TAB input'!BM$72:BM$121, $E1495)-INDEX('TAB input'!BM$126:BM$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E1495)-INDEX('TAB input'!BN$72:BN$121, $E1495)-INDEX('TAB input'!BN$126:BN$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E1495)-INDEX('TAB input'!BO$72:BO$121, $E1495)-INDEX('TAB input'!BO$126:BO$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E1495)-INDEX('TAB input'!BP$72:BP$121, $E1495)-INDEX('TAB input'!BP$126:BP$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E1495)-INDEX('TAB input'!BQ$72:BQ$121, $E1495)-INDEX('TAB input'!BQ$126:BQ$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E1495)-INDEX('TAB input'!BR$72:BR$121, $E1495)-INDEX('TAB input'!BR$126:BR$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E1495)-INDEX('TAB input'!BS$72:BS$121, $E1495)-INDEX('TAB input'!BS$126:BS$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E1495)-INDEX('TAB input'!BT$72:BT$121, $E1495)-INDEX('TAB input'!BT$126:BT$175, $E1495)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E1495)-INDEX('TAB input'!BU$72:BU$121, $E1495)-INDEX('TAB input'!BU$126:BU$175, $E1495)","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1516)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>R$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:Q1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>Q$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:Q1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:Q1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>S$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:R1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>R$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:R1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:R1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>T$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:S1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>S$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:S1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:S1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>U$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:T1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>T$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:T1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:T1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>V$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:U1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>U$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:U1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:U1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>W$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:V1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>V$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:V1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:V1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>X$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:W1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>W$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:W1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:W1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>Y$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:X1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>X$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:X1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:X1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>Z$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:Y1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>Y$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:Y1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:Y1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AA$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:Z1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>Z$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:Z1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:Z1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AB$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AA1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AA$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AA1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AA1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AC$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AB1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AB$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AB1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AB1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AD$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AC1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AC$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AC1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AC1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AE$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AD1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AD$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AD1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AD1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AF$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AE1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AE$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AE1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AE1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AG$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AF1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AF$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AF1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AF1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AH$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AG1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AG$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AG1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AG1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AI$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AH1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AH$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AH1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AH1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AJ$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AI1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AI$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AI1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AI1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AK$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AJ1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AJ$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AJ1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AJ1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AL$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AK1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AK$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AK1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AK1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AM$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AL1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AL$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AL1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AL1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AN$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AM1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AM$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AM1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AM1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AO$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AN1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AN$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AN1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AN1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AP$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AO1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AO$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AO1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AO1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AQ$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AP1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AP$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AP1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AP1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AR$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AQ1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AQ$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AQ1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AQ1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AS$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AR1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AR$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AR1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AR1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AT$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AS1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AS$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AS1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AS1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AU$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AT1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AT$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AT1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AT1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AV$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AU1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AU$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AU1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AU1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AW$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AV1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AV$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AV1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AV1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AX$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AW1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AW$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AW1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AW1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AY$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AX1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AX$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AX1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AX1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>AZ$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AY1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AY$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AY1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AY1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>BA$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AZ1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>AZ$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AZ1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:AZ1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>BB$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BA1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>BA$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BA1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BA1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>BC$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BB1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>BB$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BB1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BB1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>BD$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BC1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>BC$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BC1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BC1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>BE$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BD1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>BD$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BD1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BD1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>BF$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BE1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>BE$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BE1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BE1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>BG$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BF1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>BF$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BF1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BF1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>BH$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BG1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>BG$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BG1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BG1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>BI$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BH1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>BH$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BH1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BH1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>BJ$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BI1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>BI$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BI1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BI1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>BK$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BJ1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>BJ$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BJ1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BJ1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>BL$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BK1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>BK$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BK1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BK1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>BM$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BL1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>BL$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BL1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BL1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>BN$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BM1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>BM$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BM1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BM1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>BO$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BN1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>BN$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BN1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BN1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>BP$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BO1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>BO$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BO1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BO1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>BQ$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BP1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>BP$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BP1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BP1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>BR$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BQ1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>BQ$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BQ1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BQ1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>BS$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BR1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>BR$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BR1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BR1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>BT$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BS1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>BS$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BS1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BS1516))))","v":0},{"$f":"IF(OFFSET($G1506, -$E1516, $E1516)=\"n/a\",0,IF(OFFSET($G1513, -$E1516, $E1516)=\"SL\",\nIF(OFFSET($G1506,-$E1516,$E1516)+$E1516>BU$5,IFERROR((OFFSET($G1505,-$E1516,$E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BT1516)),\nIF(OFFSET($G1507,-$E1516,$E1516)+$E1516>BT$5,IFERROR(((OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BT1516))*OFFSET($G1512, -$E1516, $E1516)/(OFFSET($G1506,-$E1516,$E1516))),0),OFFSET($G1505,-$E1516,$E1516)-SUM($G1516:BT1516))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1520)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>V$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:U1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>U$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:U1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:U1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>W$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:V1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>V$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:V1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:V1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>X$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:W1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>W$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:W1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:W1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>Y$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:X1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>X$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:X1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:X1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>Z$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:Y1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>Y$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:Y1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:Y1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AA$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:Z1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>Z$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:Z1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:Z1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AB$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AA1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AA$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AA1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AA1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AC$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AB1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AB$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AB1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AB1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AD$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AC1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AC$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AC1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AC1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AE$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AD1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AD$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AD1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AD1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AF$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AE1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AE$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AE1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AE1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AG$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AF1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AF$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AF1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AF1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AH$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AG1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AG$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AG1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AG1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AI$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AH1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AH$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AH1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AH1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AJ$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AI1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AI$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AI1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AI1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AK$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AJ1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AJ$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AJ1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AJ1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AL$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AK1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AK$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AK1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AK1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AM$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AL1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AL$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AL1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AL1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AN$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AM1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AM$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AM1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AM1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AO$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AN1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AN$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AN1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AN1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AP$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AO1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AO$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AO1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AO1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AQ$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AP1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AP$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AP1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AP1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AR$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AQ1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AQ$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AQ1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AQ1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AS$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AR1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AR$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AR1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AR1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AT$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AS1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AS$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AS1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AS1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AU$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AT1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AT$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AT1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AT1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AV$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AU1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AU$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AU1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AU1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AW$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AV1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AV$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AV1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AV1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AX$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AW1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AW$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AW1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AW1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AY$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AX1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AX$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AX1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AX1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>AZ$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AY1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AY$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AY1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AY1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>BA$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AZ1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>AZ$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AZ1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:AZ1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>BB$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BA1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>BA$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BA1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BA1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>BC$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BB1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>BB$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BB1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BB1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>BD$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BC1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>BC$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BC1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BC1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>BE$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BD1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>BD$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BD1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BD1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>BF$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BE1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>BE$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BE1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BE1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>BG$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BF1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>BF$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BF1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BF1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>BH$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BG1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>BG$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BG1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BG1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>BI$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BH1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>BH$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BH1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BH1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>BJ$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BI1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>BI$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BI1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BI1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>BK$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BJ1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>BJ$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BJ1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BJ1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>BL$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BK1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>BK$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BK1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BK1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>BM$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BL1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>BL$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BL1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BL1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>BN$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BM1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>BM$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BM1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BM1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>BO$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BN1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>BN$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BN1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BN1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>BP$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BO1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>BO$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BO1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BO1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>BQ$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BP1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>BP$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BP1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BP1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>BR$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BQ1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>BQ$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BQ1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BQ1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>BS$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BR1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>BR$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BR1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BR1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>BT$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BS1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>BS$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BS1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BS1537))))","v":0},{"$f":"IF(OFFSET($G1513, -$E1519, $E1520)=\"n/a\", 0, IF(OFFSET($G1516, -$E1519, $E1520)=\"SL\",\nIF(OFFSET($G1513, -$E1519, $E1520)+$E1520>BU$5, IFERROR((OFFSET($G1512, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))), 0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BT1537)),\nIF(OFFSET($G1514, -$E1519, $E1520)+$E1520>BT$5, IFERROR(((OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BT1537))*OFFSET($G1515, -$E1519, $E1520)/(OFFSET($G1513, -$E1519, $E1520))),0), OFFSET($G1512, -$E1519, $E1520)-SUM($G1537:BT1537))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1562)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>P$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:O1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>O$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:O1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:O1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>Q$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:P1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>P$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:P1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:P1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>R$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:Q1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>Q$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:Q1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:Q1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>S$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:R1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>R$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:R1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:R1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>T$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:S1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>S$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:S1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:S1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>U$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:T1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>T$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:T1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:T1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>V$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:U1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>U$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:U1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:U1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>W$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:V1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>V$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:V1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:V1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>X$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:W1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>W$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:W1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:W1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>Y$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:X1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>X$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:X1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:X1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>Z$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:Y1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>Y$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:Y1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:Y1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AA$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:Z1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>Z$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:Z1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:Z1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AB$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AA1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AA$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AA1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AA1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AC$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AB1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AB$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AB1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AB1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AD$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AC1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AC$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AC1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AC1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AE$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AD1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AD$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AD1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AD1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AF$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AE1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AE$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AE1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AE1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AG$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AF1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AF$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AF1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AF1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AH$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AG1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AG$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AG1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AG1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AI$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AH1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AH$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AH1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AH1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AJ$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AI1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AI$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AI1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AI1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AK$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AJ1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AJ$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AJ1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AJ1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AL$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AK1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AK$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AK1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AK1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AM$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AL1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AL$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AL1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AL1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AN$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AM1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AM$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AM1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AM1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AO$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AN1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AN$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AN1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AN1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AP$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AO1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AO$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AO1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AO1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AQ$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AP1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AP$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AP1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AP1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AR$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AQ1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AQ$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AQ1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AQ1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AS$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AR1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AR$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AR1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AR1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AT$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AS1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AS$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AS1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AS1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AU$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AT1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AT$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AT1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AT1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AV$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AU1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AU$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AU1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AU1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AW$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AV1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AV$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AV1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AV1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AX$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AW1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AW$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AW1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AW1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AY$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AX1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AX$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AX1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AX1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>AZ$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AY1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AY$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AY1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AY1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>BA$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AZ1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>AZ$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AZ1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:AZ1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>BB$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BA1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>BA$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BA1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BA1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>BC$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BB1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>BB$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BB1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BB1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>BD$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BC1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>BC$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BC1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BC1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>BE$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BD1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>BD$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BD1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BD1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>BF$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BE1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>BE$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BE1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BE1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>BG$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BF1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>BF$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BF1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BF1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>BH$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BG1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>BG$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BG1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BG1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>BI$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BH1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>BH$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BH1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BH1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>BJ$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BI1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>BI$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BI1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BI1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>BK$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BJ1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>BJ$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BJ1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BJ1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>BL$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BK1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>BK$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BK1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BK1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>BM$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BL1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>BL$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BL1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BL1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>BN$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BM1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>BM$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BM1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BM1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>BO$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BN1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>BN$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BN1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BN1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>BP$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BO1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>BO$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BO1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BO1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>BQ$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BP1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>BP$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BP1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BP1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>BR$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BQ1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>BQ$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BQ1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BQ1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>BS$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BR1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>BR$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BR1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BR1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>BT$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BS1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>BS$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BS1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BS1562))))","v":0},{"$f":"IF(OFFSET($G1552, -$E1562, $E1562)=\"n/a\",0,IF(OFFSET($G1559, -$E1562, $E1562)=\"SL\",\nIF(OFFSET($G1552,-$E1562,$E1562)+$E1562>BU$5,IFERROR((OFFSET($G1551,-$E1562,$E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BT1562)),\nIF(OFFSET($G1553,-$E1562,$E1562)+$E1562>BT$5,IFERROR(((OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BT1562))*OFFSET($G1558, -$E1562, $E1562)/(OFFSET($G1552,-$E1562,$E1562))),0),OFFSET($G1551,-$E1562,$E1562)-SUM($G1562:BT1562))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1565)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>S$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:R1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>R$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:R1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:R1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>T$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:S1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>S$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:S1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:S1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>U$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:T1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>T$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:T1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:T1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>V$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:U1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>U$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:U1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:U1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>W$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:V1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>V$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:V1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:V1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>X$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:W1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>W$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:W1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:W1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>Y$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:X1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>X$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:X1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:X1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>Z$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:Y1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>Y$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:Y1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:Y1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AA$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:Z1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>Z$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:Z1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:Z1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AB$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AA1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AA$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AA1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AA1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AC$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AB1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AB$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AB1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AB1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AD$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AC1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AC$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AC1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AC1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AE$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AD1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AD$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AD1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AD1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AF$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AE1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AE$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AE1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AE1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AG$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AF1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AF$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AF1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AF1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AH$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AG1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AG$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AG1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AG1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AI$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AH1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AH$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AH1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AH1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AJ$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AI1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AI$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AI1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AI1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AK$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AJ1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AJ$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AJ1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AJ1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AL$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AK1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AK$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AK1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AK1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AM$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AL1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AL$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AL1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AL1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AN$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AM1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AM$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AM1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AM1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AO$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AN1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AN$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AN1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AN1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AP$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AO1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AO$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AO1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AO1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AQ$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AP1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AP$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AP1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AP1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AR$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AQ1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AQ$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AQ1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AQ1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AS$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AR1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AR$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AR1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AR1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AT$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AS1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AS$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AS1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AS1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AU$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AT1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AT$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AT1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AT1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AV$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AU1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AU$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AU1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AU1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AW$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AV1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AV$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AV1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AV1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AX$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AW1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AW$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AW1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AW1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AY$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AX1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AX$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AX1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AX1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>AZ$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AY1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AY$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AY1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AY1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>BA$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AZ1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>AZ$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AZ1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:AZ1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>BB$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BA1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>BA$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BA1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BA1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>BC$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BB1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>BB$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BB1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BB1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>BD$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BC1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>BC$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BC1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BC1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>BE$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BD1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>BD$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BD1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BD1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>BF$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BE1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>BE$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BE1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BE1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>BG$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BF1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>BF$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BF1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BF1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>BH$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BG1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>BG$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BG1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BG1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>BI$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BH1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>BH$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BH1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BH1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>BJ$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BI1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>BI$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BI1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BI1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>BK$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BJ1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>BJ$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BJ1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BJ1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>BL$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BK1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>BK$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BK1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BK1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>BM$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BL1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>BL$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BL1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BL1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>BN$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BM1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>BM$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BM1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BM1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>BO$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BN1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>BN$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BN1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BN1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>BP$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BO1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>BO$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BO1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BO1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>BQ$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BP1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>BP$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BP1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BP1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>BR$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BQ1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>BQ$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BQ1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BQ1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>BS$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BR1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>BR$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BR1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BR1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>BT$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BS1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>BS$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BS1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BS1565))))","v":0},{"$f":"IF(OFFSET($G1555, -$E1565, $E1565)=\"n/a\",0,IF(OFFSET($G1562, -$E1565, $E1565)=\"SL\",\nIF(OFFSET($G1555,-$E1565,$E1565)+$E1565>BU$5,IFERROR((OFFSET($G1554,-$E1565,$E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BT1565)),\nIF(OFFSET($G1556,-$E1565,$E1565)+$E1565>BT$5,IFERROR(((OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BT1565))*OFFSET($G1561, -$E1565, $E1565)/(OFFSET($G1555,-$E1565,$E1565))),0),OFFSET($G1554,-$E1565,$E1565)-SUM($G1565:BT1565))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1569)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>W$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:V1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>V$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:V1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:V1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>X$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:W1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>W$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:W1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:W1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>Y$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:X1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>X$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:X1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:X1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>Z$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:Y1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>Y$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:Y1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:Y1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AA$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:Z1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>Z$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:Z1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:Z1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AB$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AA1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AA$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AA1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AA1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AC$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AB1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AB$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AB1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AB1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AD$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AC1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AC$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AC1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AC1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AE$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AD1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AD$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AD1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AD1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AF$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AE1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AE$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AE1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AE1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AG$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AF1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AF$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AF1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AF1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AH$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AG1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AG$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AG1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AG1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AI$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AH1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AH$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AH1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AH1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AJ$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AI1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AI$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AI1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AI1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AK$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AJ1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AJ$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AJ1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AJ1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AL$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AK1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AK$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AK1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AK1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AM$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AL1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AL$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AL1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AL1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AN$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AM1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AM$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AM1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AM1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AO$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AN1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AN$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AN1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AN1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AP$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AO1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AO$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AO1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AO1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AQ$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AP1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AP$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AP1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AP1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AR$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AQ1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AQ$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AQ1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AQ1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AS$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AR1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AR$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AR1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AR1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AT$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AS1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AS$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AS1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AS1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AU$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AT1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AT$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AT1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AT1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AV$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AU1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AU$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AU1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AU1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AW$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AV1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AV$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AV1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AV1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AX$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AW1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AW$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AW1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AW1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AY$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AX1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AX$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AX1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AX1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>AZ$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AY1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AY$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AY1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AY1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>BA$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AZ1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>AZ$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AZ1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:AZ1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>BB$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BA1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>BA$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BA1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BA1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>BC$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BB1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>BB$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BB1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BB1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>BD$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BC1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>BC$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BC1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BC1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>BE$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BD1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>BD$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BD1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BD1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>BF$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BE1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>BE$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BE1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BE1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>BG$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BF1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>BF$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BF1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BF1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>BH$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BG1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>BG$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BG1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BG1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>BI$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BH1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>BH$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BH1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BH1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>BJ$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BI1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>BI$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BI1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BI1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>BK$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BJ1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>BJ$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BJ1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BJ1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>BL$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BK1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>BK$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BK1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BK1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>BM$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BL1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>BL$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BL1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BL1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>BN$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BM1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>BM$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BM1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BM1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>BO$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BN1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>BN$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BN1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BN1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>BP$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BO1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>BO$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BO1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BO1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>BQ$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BP1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>BP$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BP1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BP1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>BR$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BQ1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>BQ$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BQ1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BQ1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>BS$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BR1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>BR$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BR1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BR1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>BT$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BS1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>BS$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BS1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BS1586))))","v":0},{"$f":"IF(OFFSET($G1562, -$E1568, $E1569)=\"n/a\", 0, IF(OFFSET($G1565, -$E1568, $E1569)=\"SL\",\nIF(OFFSET($G1562, -$E1568, $E1569)+$E1569>BU$5, IFERROR((OFFSET($G1561, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))), 0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BT1586)),\nIF(OFFSET($G1563, -$E1568, $E1569)+$E1569>BT$5, IFERROR(((OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BT1586))*OFFSET($G1564, -$E1568, $E1569)/(OFFSET($G1562, -$E1568, $E1569))),0), OFFSET($G1561, -$E1568, $E1569)-SUM($G1586:BT1586))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1611)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>Q$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:P1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>P$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:P1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:P1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>R$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:Q1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>Q$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:Q1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:Q1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>S$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:R1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>R$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:R1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:R1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>T$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:S1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>S$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:S1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:S1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>U$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:T1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>T$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:T1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:T1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>V$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:U1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>U$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:U1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:U1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>W$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:V1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>V$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:V1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:V1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>X$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:W1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>W$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:W1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:W1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>Y$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:X1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>X$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:X1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:X1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>Z$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:Y1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>Y$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:Y1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:Y1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AA$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:Z1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>Z$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:Z1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:Z1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AB$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AA1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AA$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AA1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AA1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AC$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AB1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AB$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AB1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AB1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AD$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AC1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AC$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AC1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AC1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AE$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AD1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AD$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AD1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AD1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AF$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AE1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AE$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AE1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AE1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AG$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AF1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AF$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AF1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AF1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AH$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AG1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AG$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AG1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AG1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AI$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AH1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AH$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AH1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AH1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AJ$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AI1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AI$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AI1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AI1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AK$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AJ1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AJ$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AJ1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AJ1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AL$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AK1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AK$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AK1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AK1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AM$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AL1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AL$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AL1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AL1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AN$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AM1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AM$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AM1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AM1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AO$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AN1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AN$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AN1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AN1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AP$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AO1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AO$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AO1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AO1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AQ$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AP1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AP$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AP1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AP1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AR$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AQ1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AQ$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AQ1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AQ1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AS$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AR1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AR$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AR1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AR1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AT$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AS1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AS$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AS1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AS1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AU$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AT1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AT$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AT1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AT1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AV$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AU1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AU$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AU1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AU1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AW$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AV1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AV$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AV1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AV1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AX$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AW1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AW$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AW1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AW1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AY$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AX1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AX$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AX1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AX1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>AZ$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AY1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AY$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AY1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AY1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>BA$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AZ1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>AZ$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AZ1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:AZ1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>BB$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BA1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>BA$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BA1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BA1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>BC$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BB1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>BB$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BB1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BB1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>BD$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BC1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>BC$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BC1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BC1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>BE$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BD1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>BD$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BD1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BD1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>BF$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BE1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>BE$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BE1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BE1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>BG$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BF1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>BF$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BF1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BF1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>BH$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BG1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>BG$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BG1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BG1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>BI$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BH1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>BH$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BH1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BH1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>BJ$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BI1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>BI$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BI1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BI1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>BK$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BJ1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>BJ$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BJ1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BJ1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>BL$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BK1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>BK$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BK1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BK1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>BM$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BL1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>BL$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BL1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BL1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>BN$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BM1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>BM$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BM1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BM1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>BO$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BN1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>BN$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BN1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BN1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>BP$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BO1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>BO$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BO1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BO1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>BQ$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BP1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>BP$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BP1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BP1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>BR$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BQ1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>BQ$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BQ1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BQ1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>BS$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BR1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>BR$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BR1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BR1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>BT$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BS1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>BS$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BS1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BS1611))))","v":0},{"$f":"IF(OFFSET($G1601, -$E1611, $E1611)=\"n/a\",0,IF(OFFSET($G1608, -$E1611, $E1611)=\"SL\",\nIF(OFFSET($G1601,-$E1611,$E1611)+$E1611>BU$5,IFERROR((OFFSET($G1600,-$E1611,$E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BT1611)),\nIF(OFFSET($G1602,-$E1611,$E1611)+$E1611>BT$5,IFERROR(((OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BT1611))*OFFSET($G1607, -$E1611, $E1611)/(OFFSET($G1601,-$E1611,$E1611))),0),OFFSET($G1600,-$E1611,$E1611)-SUM($G1611:BT1611))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1615)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>U$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:T1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>T$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:T1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:T1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>V$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:U1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>U$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:U1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:U1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>W$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:V1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>V$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:V1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:V1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>X$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:W1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>W$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:W1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:W1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>Y$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:X1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>X$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:X1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:X1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>Z$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:Y1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>Y$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:Y1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:Y1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AA$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:Z1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>Z$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:Z1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:Z1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AB$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AA1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AA$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AA1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AA1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AC$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AB1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AB$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AB1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AB1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AD$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AC1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AC$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AC1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AC1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AE$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AD1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AD$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AD1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AD1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AF$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AE1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AE$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AE1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AE1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AG$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AF1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AF$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AF1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AF1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AH$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AG1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AG$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AG1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AG1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AI$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AH1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AH$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AH1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AH1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AJ$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AI1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AI$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AI1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AI1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AK$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AJ1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AJ$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AJ1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AJ1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AL$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AK1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AK$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AK1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AK1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AM$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AL1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AL$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AL1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AL1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AN$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AM1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AM$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AM1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AM1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AO$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AN1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AN$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AN1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AN1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AP$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AO1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AO$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AO1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AO1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AQ$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AP1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AP$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AP1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AP1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AR$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AQ1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AQ$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AQ1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AQ1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AS$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AR1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AR$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AR1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AR1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AT$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AS1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AS$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AS1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AS1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AU$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AT1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AT$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AT1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AT1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AV$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AU1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AU$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AU1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AU1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AW$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AV1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AV$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AV1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AV1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AX$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AW1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AW$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AW1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AW1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AY$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AX1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AX$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AX1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AX1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>AZ$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AY1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AY$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AY1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AY1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>BA$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AZ1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>AZ$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AZ1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:AZ1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>BB$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BA1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>BA$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BA1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BA1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>BC$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BB1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>BB$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BB1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BB1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>BD$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BC1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>BC$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BC1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BC1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>BE$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BD1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>BD$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BD1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BD1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>BF$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BE1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>BE$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BE1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BE1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>BG$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BF1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>BF$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BF1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BF1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>BH$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BG1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>BG$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BG1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BG1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>BI$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BH1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>BH$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BH1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BH1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>BJ$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BI1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>BI$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BI1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BI1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>BK$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BJ1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>BJ$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BJ1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BJ1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>BL$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BK1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>BK$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BK1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BK1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>BM$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BL1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>BL$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BL1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BL1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>BN$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BM1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>BM$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BM1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BM1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>BO$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BN1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>BN$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BN1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BN1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>BP$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BO1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>BO$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BO1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BO1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>BQ$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BP1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>BP$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BP1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BP1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>BR$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BQ1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>BQ$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BQ1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BQ1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>BS$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BR1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>BR$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BR1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BR1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>BT$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BS1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>BS$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BS1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BS1632))))","v":0},{"$f":"IF(OFFSET($G1608, -$E1614, $E1615)=\"n/a\", 0, IF(OFFSET($G1611, -$E1614, $E1615)=\"SL\",\nIF(OFFSET($G1608, -$E1614, $E1615)+$E1615>BU$5, IFERROR((OFFSET($G1607, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))), 0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BT1632)),\nIF(OFFSET($G1609, -$E1614, $E1615)+$E1615>BT$5, IFERROR(((OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BT1632))*OFFSET($G1610, -$E1614, $E1615)/(OFFSET($G1608, -$E1614, $E1615))),0), OFFSET($G1607, -$E1614, $E1615)-SUM($G1632:BT1632))))","v":0}]
[null,null,null,null,{"$f":"E1591+1","v":35},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E1639)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E1639)-INDEX('TAB input'!H$72:H$121, $E1639)-INDEX('TAB input'!H$126:H$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E1639)-INDEX('TAB input'!I$72:I$121, $E1639)-INDEX('TAB input'!I$126:I$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E1639)-INDEX('TAB input'!J$72:J$121, $E1639)-INDEX('TAB input'!J$126:J$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E1639)-INDEX('TAB input'!K$72:K$121, $E1639)-INDEX('TAB input'!K$126:K$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E1639)-INDEX('TAB input'!L$72:L$121, $E1639)-INDEX('TAB input'!L$126:L$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E1639)-INDEX('TAB input'!M$72:M$121, $E1639)-INDEX('TAB input'!M$126:M$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E1639)-INDEX('TAB input'!N$72:N$121, $E1639)-INDEX('TAB input'!N$126:N$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E1639)-INDEX('TAB input'!O$72:O$121, $E1639)-INDEX('TAB input'!O$126:O$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E1639)-INDEX('TAB input'!P$72:P$121, $E1639)-INDEX('TAB input'!P$126:P$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E1639)-INDEX('TAB input'!Q$72:Q$121, $E1639)-INDEX('TAB input'!Q$126:Q$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E1639)-INDEX('TAB input'!R$72:R$121, $E1639)-INDEX('TAB input'!R$126:R$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E1639)-INDEX('TAB input'!S$72:S$121, $E1639)-INDEX('TAB input'!S$126:S$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E1639)-INDEX('TAB input'!T$72:T$121, $E1639)-INDEX('TAB input'!T$126:T$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E1639)-INDEX('TAB input'!U$72:U$121, $E1639)-INDEX('TAB input'!U$126:U$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E1639)-INDEX('TAB input'!V$72:V$121, $E1639)-INDEX('TAB input'!V$126:V$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E1639)-INDEX('TAB input'!W$72:W$121, $E1639)-INDEX('TAB input'!W$126:W$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E1639)-INDEX('TAB input'!X$72:X$121, $E1639)-INDEX('TAB input'!X$126:X$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E1639)-INDEX('TAB input'!Y$72:Y$121, $E1639)-INDEX('TAB input'!Y$126:Y$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E1639)-INDEX('TAB input'!Z$72:Z$121, $E1639)-INDEX('TAB input'!Z$126:Z$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E1639)-INDEX('TAB input'!AA$72:AA$121, $E1639)-INDEX('TAB input'!AA$126:AA$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E1639)-INDEX('TAB input'!AB$72:AB$121, $E1639)-INDEX('TAB input'!AB$126:AB$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E1639)-INDEX('TAB input'!AC$72:AC$121, $E1639)-INDEX('TAB input'!AC$126:AC$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E1639)-INDEX('TAB input'!AD$72:AD$121, $E1639)-INDEX('TAB input'!AD$126:AD$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E1639)-INDEX('TAB input'!AE$72:AE$121, $E1639)-INDEX('TAB input'!AE$126:AE$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E1639)-INDEX('TAB input'!AF$72:AF$121, $E1639)-INDEX('TAB input'!AF$126:AF$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E1639)-INDEX('TAB input'!AG$72:AG$121, $E1639)-INDEX('TAB input'!AG$126:AG$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E1639)-INDEX('TAB input'!AH$72:AH$121, $E1639)-INDEX('TAB input'!AH$126:AH$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E1639)-INDEX('TAB input'!AI$72:AI$121, $E1639)-INDEX('TAB input'!AI$126:AI$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E1639)-INDEX('TAB input'!AJ$72:AJ$121, $E1639)-INDEX('TAB input'!AJ$126:AJ$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E1639)-INDEX('TAB input'!AK$72:AK$121, $E1639)-INDEX('TAB input'!AK$126:AK$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E1639)-INDEX('TAB input'!AL$72:AL$121, $E1639)-INDEX('TAB input'!AL$126:AL$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E1639)-INDEX('TAB input'!AM$72:AM$121, $E1639)-INDEX('TAB input'!AM$126:AM$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E1639)-INDEX('TAB input'!AN$72:AN$121, $E1639)-INDEX('TAB input'!AN$126:AN$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E1639)-INDEX('TAB input'!AO$72:AO$121, $E1639)-INDEX('TAB input'!AO$126:AO$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E1639)-INDEX('TAB input'!AP$72:AP$121, $E1639)-INDEX('TAB input'!AP$126:AP$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E1639)-INDEX('TAB input'!AQ$72:AQ$121, $E1639)-INDEX('TAB input'!AQ$126:AQ$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E1639)-INDEX('TAB input'!AR$72:AR$121, $E1639)-INDEX('TAB input'!AR$126:AR$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E1639)-INDEX('TAB input'!AS$72:AS$121, $E1639)-INDEX('TAB input'!AS$126:AS$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E1639)-INDEX('TAB input'!AT$72:AT$121, $E1639)-INDEX('TAB input'!AT$126:AT$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E1639)-INDEX('TAB input'!AU$72:AU$121, $E1639)-INDEX('TAB input'!AU$126:AU$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E1639)-INDEX('TAB input'!AV$72:AV$121, $E1639)-INDEX('TAB input'!AV$126:AV$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E1639)-INDEX('TAB input'!AW$72:AW$121, $E1639)-INDEX('TAB input'!AW$126:AW$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E1639)-INDEX('TAB input'!AX$72:AX$121, $E1639)-INDEX('TAB input'!AX$126:AX$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E1639)-INDEX('TAB input'!AY$72:AY$121, $E1639)-INDEX('TAB input'!AY$126:AY$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E1639)-INDEX('TAB input'!AZ$72:AZ$121, $E1639)-INDEX('TAB input'!AZ$126:AZ$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E1639)-INDEX('TAB input'!BA$72:BA$121, $E1639)-INDEX('TAB input'!BA$126:BA$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E1639)-INDEX('TAB input'!BB$72:BB$121, $E1639)-INDEX('TAB input'!BB$126:BB$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E1639)-INDEX('TAB input'!BC$72:BC$121, $E1639)-INDEX('TAB input'!BC$126:BC$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E1639)-INDEX('TAB input'!BD$72:BD$121, $E1639)-INDEX('TAB input'!BD$126:BD$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E1639)-INDEX('TAB input'!BE$72:BE$121, $E1639)-INDEX('TAB input'!BE$126:BE$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E1639)-INDEX('TAB input'!BF$72:BF$121, $E1639)-INDEX('TAB input'!BF$126:BF$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E1639)-INDEX('TAB input'!BG$72:BG$121, $E1639)-INDEX('TAB input'!BG$126:BG$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E1639)-INDEX('TAB input'!BH$72:BH$121, $E1639)-INDEX('TAB input'!BH$126:BH$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E1639)-INDEX('TAB input'!BI$72:BI$121, $E1639)-INDEX('TAB input'!BI$126:BI$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E1639)-INDEX('TAB input'!BJ$72:BJ$121, $E1639)-INDEX('TAB input'!BJ$126:BJ$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E1639)-INDEX('TAB input'!BK$72:BK$121, $E1639)-INDEX('TAB input'!BK$126:BK$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E1639)-INDEX('TAB input'!BL$72:BL$121, $E1639)-INDEX('TAB input'!BL$126:BL$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E1639)-INDEX('TAB input'!BM$72:BM$121, $E1639)-INDEX('TAB input'!BM$126:BM$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E1639)-INDEX('TAB input'!BN$72:BN$121, $E1639)-INDEX('TAB input'!BN$126:BN$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E1639)-INDEX('TAB input'!BO$72:BO$121, $E1639)-INDEX('TAB input'!BO$126:BO$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E1639)-INDEX('TAB input'!BP$72:BP$121, $E1639)-INDEX('TAB input'!BP$126:BP$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E1639)-INDEX('TAB input'!BQ$72:BQ$121, $E1639)-INDEX('TAB input'!BQ$126:BQ$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E1639)-INDEX('TAB input'!BR$72:BR$121, $E1639)-INDEX('TAB input'!BR$126:BR$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E1639)-INDEX('TAB input'!BS$72:BS$121, $E1639)-INDEX('TAB input'!BS$126:BS$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E1639)-INDEX('TAB input'!BT$72:BT$121, $E1639)-INDEX('TAB input'!BT$126:BT$175, $E1639)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E1639)-INDEX('TAB input'!BU$72:BU$121, $E1639)-INDEX('TAB input'!BU$126:BU$175, $E1639)","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1660)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>R$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:Q1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>Q$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:Q1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:Q1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>S$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:R1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>R$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:R1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:R1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>T$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:S1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>S$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:S1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:S1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>U$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:T1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>T$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:T1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:T1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>V$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:U1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>U$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:U1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:U1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>W$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:V1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>V$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:V1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:V1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>X$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:W1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>W$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:W1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:W1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>Y$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:X1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>X$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:X1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:X1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>Z$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:Y1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>Y$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:Y1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:Y1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AA$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:Z1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>Z$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:Z1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:Z1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AB$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AA1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AA$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AA1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AA1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AC$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AB1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AB$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AB1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AB1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AD$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AC1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AC$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AC1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AC1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AE$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AD1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AD$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AD1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AD1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AF$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AE1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AE$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AE1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AE1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AG$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AF1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AF$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AF1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AF1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AH$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AG1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AG$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AG1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AG1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AI$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AH1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AH$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AH1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AH1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AJ$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AI1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AI$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AI1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AI1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AK$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AJ1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AJ$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AJ1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AJ1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AL$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AK1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AK$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AK1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AK1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AM$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AL1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AL$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AL1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AL1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AN$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AM1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AM$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AM1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AM1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AO$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AN1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AN$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AN1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AN1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AP$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AO1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AO$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AO1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AO1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AQ$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AP1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AP$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AP1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AP1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AR$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AQ1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AQ$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AQ1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AQ1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AS$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AR1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AR$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AR1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AR1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AT$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AS1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AS$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AS1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AS1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AU$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AT1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AT$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AT1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AT1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AV$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AU1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AU$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AU1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AU1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AW$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AV1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AV$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AV1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AV1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AX$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AW1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AW$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AW1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AW1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AY$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AX1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AX$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AX1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AX1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>AZ$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AY1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AY$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AY1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AY1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>BA$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AZ1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>AZ$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AZ1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:AZ1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>BB$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BA1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>BA$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BA1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BA1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>BC$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BB1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>BB$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BB1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BB1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>BD$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BC1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>BC$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BC1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BC1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>BE$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BD1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>BD$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BD1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BD1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>BF$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BE1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>BE$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BE1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BE1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>BG$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BF1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>BF$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BF1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BF1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>BH$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BG1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>BG$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BG1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BG1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>BI$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BH1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>BH$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BH1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BH1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>BJ$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BI1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>BI$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BI1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BI1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>BK$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BJ1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>BJ$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BJ1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BJ1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>BL$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BK1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>BK$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BK1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BK1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>BM$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BL1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>BL$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BL1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BL1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>BN$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BM1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>BM$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BM1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BM1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>BO$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BN1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>BN$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BN1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BN1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>BP$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BO1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>BO$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BO1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BO1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>BQ$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BP1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>BP$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BP1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BP1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>BR$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BQ1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>BQ$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BQ1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BQ1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>BS$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BR1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>BR$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BR1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BR1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>BT$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BS1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>BS$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BS1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BS1660))))","v":0},{"$f":"IF(OFFSET($G1650, -$E1660, $E1660)=\"n/a\",0,IF(OFFSET($G1657, -$E1660, $E1660)=\"SL\",\nIF(OFFSET($G1650,-$E1660,$E1660)+$E1660>BU$5,IFERROR((OFFSET($G1649,-$E1660,$E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BT1660)),\nIF(OFFSET($G1651,-$E1660,$E1660)+$E1660>BT$5,IFERROR(((OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BT1660))*OFFSET($G1656, -$E1660, $E1660)/(OFFSET($G1650,-$E1660,$E1660))),0),OFFSET($G1649,-$E1660,$E1660)-SUM($G1660:BT1660))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1664)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>V$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:U1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>U$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:U1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:U1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>W$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:V1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>V$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:V1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:V1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>X$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:W1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>W$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:W1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:W1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>Y$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:X1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>X$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:X1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:X1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>Z$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:Y1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>Y$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:Y1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:Y1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AA$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:Z1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>Z$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:Z1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:Z1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AB$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AA1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AA$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AA1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AA1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AC$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AB1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AB$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AB1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AB1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AD$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AC1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AC$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AC1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AC1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AE$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AD1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AD$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AD1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AD1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AF$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AE1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AE$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AE1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AE1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AG$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AF1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AF$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AF1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AF1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AH$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AG1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AG$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AG1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AG1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AI$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AH1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AH$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AH1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AH1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AJ$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AI1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AI$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AI1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AI1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AK$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AJ1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AJ$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AJ1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AJ1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AL$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AK1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AK$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AK1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AK1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AM$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AL1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AL$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AL1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AL1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AN$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AM1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AM$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AM1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AM1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AO$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AN1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AN$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AN1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AN1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AP$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AO1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AO$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AO1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AO1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AQ$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AP1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AP$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AP1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AP1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AR$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AQ1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AQ$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AQ1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AQ1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AS$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AR1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AR$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AR1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AR1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AT$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AS1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AS$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AS1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AS1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AU$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AT1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AT$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AT1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AT1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AV$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AU1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AU$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AU1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AU1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AW$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AV1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AV$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AV1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AV1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AX$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AW1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AW$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AW1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AW1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AY$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AX1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AX$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AX1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AX1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>AZ$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AY1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AY$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AY1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AY1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>BA$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AZ1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>AZ$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AZ1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:AZ1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>BB$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BA1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>BA$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BA1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BA1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>BC$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BB1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>BB$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BB1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BB1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>BD$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BC1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>BC$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BC1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BC1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>BE$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BD1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>BD$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BD1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BD1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>BF$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BE1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>BE$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BE1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BE1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>BG$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BF1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>BF$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BF1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BF1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>BH$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BG1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>BG$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BG1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BG1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>BI$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BH1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>BH$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BH1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BH1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>BJ$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BI1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>BI$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BI1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BI1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>BK$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BJ1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>BJ$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BJ1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BJ1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>BL$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BK1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>BK$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BK1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BK1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>BM$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BL1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>BL$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BL1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BL1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>BN$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BM1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>BM$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BM1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BM1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>BO$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BN1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>BN$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BN1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BN1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>BP$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BO1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>BO$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BO1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BO1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>BQ$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BP1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>BP$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BP1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BP1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>BR$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BQ1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>BQ$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BQ1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BQ1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>BS$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BR1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>BR$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BR1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BR1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>BT$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BS1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>BS$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BS1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BS1681))))","v":0},{"$f":"IF(OFFSET($G1657, -$E1663, $E1664)=\"n/a\", 0, IF(OFFSET($G1660, -$E1663, $E1664)=\"SL\",\nIF(OFFSET($G1657, -$E1663, $E1664)+$E1664>BU$5, IFERROR((OFFSET($G1656, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))), 0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BT1681)),\nIF(OFFSET($G1658, -$E1663, $E1664)+$E1664>BT$5, IFERROR(((OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BT1681))*OFFSET($G1659, -$E1663, $E1664)/(OFFSET($G1657, -$E1663, $E1664))),0), OFFSET($G1656, -$E1663, $E1664)-SUM($G1681:BT1681))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1706)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>P$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:O1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>O$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:O1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:O1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>Q$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:P1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>P$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:P1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:P1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>R$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:Q1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>Q$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:Q1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:Q1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>S$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:R1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>R$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:R1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:R1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>T$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:S1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>S$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:S1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:S1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>U$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:T1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>T$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:T1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:T1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>V$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:U1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>U$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:U1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:U1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>W$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:V1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>V$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:V1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:V1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>X$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:W1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>W$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:W1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:W1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>Y$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:X1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>X$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:X1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:X1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>Z$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:Y1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>Y$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:Y1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:Y1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AA$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:Z1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>Z$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:Z1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:Z1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AB$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AA1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AA$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AA1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AA1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AC$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AB1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AB$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AB1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AB1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AD$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AC1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AC$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AC1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AC1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AE$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AD1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AD$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AD1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AD1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AF$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AE1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AE$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AE1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AE1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AG$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AF1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AF$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AF1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AF1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AH$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AG1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AG$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AG1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AG1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AI$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AH1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AH$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AH1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AH1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AJ$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AI1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AI$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AI1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AI1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AK$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AJ1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AJ$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AJ1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AJ1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AL$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AK1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AK$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AK1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AK1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AM$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AL1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AL$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AL1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AL1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AN$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AM1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AM$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AM1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AM1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AO$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AN1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AN$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AN1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AN1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AP$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AO1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AO$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AO1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AO1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AQ$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AP1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AP$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AP1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AP1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AR$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AQ1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AQ$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AQ1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AQ1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AS$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AR1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AR$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AR1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AR1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AT$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AS1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AS$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AS1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AS1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AU$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AT1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AT$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AT1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AT1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AV$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AU1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AU$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AU1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AU1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AW$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AV1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AV$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AV1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AV1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AX$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AW1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AW$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AW1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AW1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AY$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AX1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AX$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AX1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AX1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>AZ$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AY1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AY$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AY1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AY1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>BA$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AZ1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>AZ$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AZ1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:AZ1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>BB$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BA1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>BA$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BA1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BA1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>BC$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BB1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>BB$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BB1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BB1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>BD$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BC1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>BC$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BC1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BC1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>BE$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BD1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>BD$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BD1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BD1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>BF$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BE1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>BE$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BE1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BE1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>BG$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BF1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>BF$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BF1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BF1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>BH$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BG1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>BG$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BG1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BG1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>BI$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BH1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>BH$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BH1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BH1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>BJ$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BI1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>BI$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BI1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BI1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>BK$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BJ1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>BJ$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BJ1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BJ1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>BL$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BK1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>BK$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BK1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BK1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>BM$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BL1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>BL$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BL1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BL1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>BN$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BM1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>BM$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BM1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BM1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>BO$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BN1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>BN$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BN1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BN1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>BP$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BO1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>BO$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BO1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BO1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>BQ$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BP1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>BP$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BP1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BP1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>BR$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BQ1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>BQ$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BQ1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BQ1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>BS$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BR1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>BR$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BR1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BR1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>BT$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BS1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>BS$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BS1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BS1706))))","v":0},{"$f":"IF(OFFSET($G1696, -$E1706, $E1706)=\"n/a\",0,IF(OFFSET($G1703, -$E1706, $E1706)=\"SL\",\nIF(OFFSET($G1696,-$E1706,$E1706)+$E1706>BU$5,IFERROR((OFFSET($G1695,-$E1706,$E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BT1706)),\nIF(OFFSET($G1697,-$E1706,$E1706)+$E1706>BT$5,IFERROR(((OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BT1706))*OFFSET($G1702, -$E1706, $E1706)/(OFFSET($G1696,-$E1706,$E1706))),0),OFFSET($G1695,-$E1706,$E1706)-SUM($G1706:BT1706))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1709)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>S$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:R1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>R$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:R1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:R1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>T$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:S1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>S$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:S1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:S1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>U$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:T1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>T$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:T1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:T1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>V$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:U1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>U$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:U1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:U1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>W$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:V1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>V$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:V1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:V1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>X$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:W1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>W$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:W1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:W1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>Y$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:X1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>X$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:X1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:X1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>Z$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:Y1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>Y$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:Y1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:Y1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AA$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:Z1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>Z$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:Z1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:Z1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AB$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AA1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AA$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AA1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AA1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AC$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AB1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AB$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AB1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AB1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AD$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AC1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AC$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AC1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AC1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AE$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AD1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AD$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AD1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AD1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AF$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AE1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AE$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AE1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AE1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AG$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AF1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AF$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AF1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AF1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AH$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AG1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AG$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AG1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AG1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AI$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AH1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AH$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AH1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AH1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AJ$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AI1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AI$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AI1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AI1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AK$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AJ1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AJ$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AJ1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AJ1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AL$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AK1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AK$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AK1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AK1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AM$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AL1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AL$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AL1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AL1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AN$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AM1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AM$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AM1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AM1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AO$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AN1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AN$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AN1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AN1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AP$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AO1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AO$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AO1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AO1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AQ$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AP1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AP$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AP1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AP1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AR$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AQ1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AQ$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AQ1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AQ1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AS$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AR1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AR$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AR1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AR1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AT$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AS1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AS$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AS1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AS1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AU$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AT1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AT$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AT1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AT1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AV$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AU1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AU$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AU1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AU1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AW$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AV1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AV$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AV1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AV1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AX$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AW1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AW$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AW1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AW1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AY$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AX1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AX$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AX1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AX1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>AZ$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AY1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AY$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AY1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AY1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>BA$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AZ1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>AZ$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AZ1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:AZ1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>BB$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BA1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>BA$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BA1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BA1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>BC$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BB1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>BB$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BB1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BB1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>BD$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BC1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>BC$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BC1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BC1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>BE$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BD1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>BD$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BD1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BD1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>BF$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BE1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>BE$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BE1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BE1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>BG$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BF1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>BF$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BF1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BF1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>BH$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BG1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>BG$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BG1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BG1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>BI$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BH1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>BH$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BH1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BH1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>BJ$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BI1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>BI$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BI1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BI1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>BK$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BJ1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>BJ$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BJ1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BJ1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>BL$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BK1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>BK$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BK1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BK1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>BM$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BL1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>BL$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BL1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BL1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>BN$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BM1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>BM$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BM1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BM1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>BO$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BN1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>BN$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BN1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BN1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>BP$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BO1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>BO$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BO1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BO1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>BQ$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BP1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>BP$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BP1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BP1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>BR$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BQ1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>BQ$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BQ1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BQ1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>BS$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BR1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>BR$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BR1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BR1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>BT$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BS1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>BS$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BS1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BS1709))))","v":0},{"$f":"IF(OFFSET($G1699, -$E1709, $E1709)=\"n/a\",0,IF(OFFSET($G1706, -$E1709, $E1709)=\"SL\",\nIF(OFFSET($G1699,-$E1709,$E1709)+$E1709>BU$5,IFERROR((OFFSET($G1698,-$E1709,$E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BT1709)),\nIF(OFFSET($G1700,-$E1709,$E1709)+$E1709>BT$5,IFERROR(((OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BT1709))*OFFSET($G1705, -$E1709, $E1709)/(OFFSET($G1699,-$E1709,$E1709))),0),OFFSET($G1698,-$E1709,$E1709)-SUM($G1709:BT1709))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1713)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>W$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:V1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>V$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:V1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:V1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>X$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:W1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>W$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:W1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:W1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>Y$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:X1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>X$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:X1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:X1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>Z$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:Y1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>Y$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:Y1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:Y1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AA$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:Z1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>Z$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:Z1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:Z1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AB$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AA1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AA$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AA1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AA1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AC$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AB1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AB$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AB1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AB1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AD$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AC1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AC$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AC1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AC1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AE$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AD1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AD$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AD1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AD1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AF$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AE1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AE$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AE1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AE1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AG$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AF1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AF$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AF1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AF1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AH$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AG1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AG$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AG1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AG1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AI$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AH1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AH$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AH1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AH1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AJ$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AI1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AI$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AI1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AI1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AK$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AJ1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AJ$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AJ1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AJ1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AL$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AK1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AK$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AK1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AK1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AM$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AL1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AL$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AL1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AL1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AN$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AM1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AM$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AM1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AM1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AO$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AN1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AN$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AN1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AN1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AP$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AO1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AO$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AO1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AO1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AQ$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AP1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AP$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AP1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AP1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AR$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AQ1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AQ$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AQ1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AQ1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AS$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AR1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AR$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AR1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AR1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AT$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AS1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AS$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AS1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AS1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AU$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AT1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AT$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AT1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AT1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AV$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AU1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AU$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AU1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AU1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AW$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AV1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AV$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AV1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AV1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AX$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AW1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AW$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AW1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AW1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AY$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AX1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AX$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AX1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AX1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>AZ$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AY1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AY$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AY1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AY1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>BA$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AZ1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>AZ$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AZ1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:AZ1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>BB$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BA1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>BA$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BA1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BA1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>BC$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BB1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>BB$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BB1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BB1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>BD$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BC1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>BC$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BC1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BC1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>BE$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BD1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>BD$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BD1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BD1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>BF$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BE1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>BE$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BE1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BE1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>BG$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BF1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>BF$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BF1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BF1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>BH$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BG1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>BG$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BG1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BG1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>BI$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BH1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>BH$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BH1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BH1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>BJ$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BI1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>BI$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BI1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BI1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>BK$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BJ1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>BJ$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BJ1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BJ1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>BL$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BK1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>BK$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BK1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BK1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>BM$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BL1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>BL$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BL1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BL1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>BN$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BM1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>BM$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BM1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BM1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>BO$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BN1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>BN$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BN1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BN1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>BP$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BO1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>BO$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BO1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BO1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>BQ$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BP1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>BP$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BP1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BP1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>BR$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BQ1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>BQ$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BQ1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BQ1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>BS$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BR1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>BR$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BR1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BR1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>BT$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BS1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>BS$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BS1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BS1730))))","v":0},{"$f":"IF(OFFSET($G1706, -$E1712, $E1713)=\"n/a\", 0, IF(OFFSET($G1709, -$E1712, $E1713)=\"SL\",\nIF(OFFSET($G1706, -$E1712, $E1713)+$E1713>BU$5, IFERROR((OFFSET($G1705, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))), 0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BT1730)),\nIF(OFFSET($G1707, -$E1712, $E1713)+$E1713>BT$5, IFERROR(((OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BT1730))*OFFSET($G1708, -$E1712, $E1713)/(OFFSET($G1706, -$E1712, $E1713))),0), OFFSET($G1705, -$E1712, $E1713)-SUM($G1730:BT1730))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1755)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>Q$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:P1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>P$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:P1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:P1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>R$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:Q1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>Q$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:Q1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:Q1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>S$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:R1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>R$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:R1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:R1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>T$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:S1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>S$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:S1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:S1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>U$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:T1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>T$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:T1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:T1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>V$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:U1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>U$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:U1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:U1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>W$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:V1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>V$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:V1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:V1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>X$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:W1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>W$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:W1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:W1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>Y$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:X1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>X$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:X1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:X1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>Z$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:Y1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>Y$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:Y1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:Y1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AA$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:Z1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>Z$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:Z1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:Z1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AB$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AA1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AA$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AA1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AA1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AC$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AB1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AB$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AB1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AB1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AD$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AC1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AC$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AC1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AC1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AE$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AD1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AD$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AD1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AD1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AF$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AE1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AE$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AE1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AE1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AG$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AF1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AF$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AF1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AF1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AH$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AG1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AG$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AG1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AG1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AI$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AH1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AH$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AH1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AH1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AJ$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AI1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AI$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AI1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AI1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AK$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AJ1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AJ$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AJ1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AJ1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AL$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AK1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AK$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AK1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AK1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AM$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AL1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AL$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AL1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AL1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AN$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AM1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AM$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AM1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AM1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AO$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AN1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AN$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AN1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AN1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AP$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AO1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AO$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AO1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AO1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AQ$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AP1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AP$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AP1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AP1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AR$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AQ1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AQ$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AQ1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AQ1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AS$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AR1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AR$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AR1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AR1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AT$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AS1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AS$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AS1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AS1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AU$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AT1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AT$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AT1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AT1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AV$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AU1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AU$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AU1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AU1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AW$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AV1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AV$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AV1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AV1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AX$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AW1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AW$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AW1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AW1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AY$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AX1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AX$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AX1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AX1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>AZ$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AY1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AY$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AY1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AY1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>BA$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AZ1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>AZ$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AZ1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:AZ1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>BB$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BA1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>BA$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BA1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BA1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>BC$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BB1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>BB$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BB1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BB1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>BD$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BC1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>BC$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BC1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BC1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>BE$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BD1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>BD$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BD1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BD1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>BF$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BE1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>BE$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BE1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BE1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>BG$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BF1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>BF$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BF1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BF1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>BH$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BG1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>BG$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BG1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BG1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>BI$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BH1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>BH$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BH1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BH1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>BJ$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BI1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>BI$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BI1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BI1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>BK$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BJ1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>BJ$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BJ1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BJ1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>BL$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BK1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>BK$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BK1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BK1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>BM$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BL1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>BL$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BL1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BL1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>BN$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BM1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>BM$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BM1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BM1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>BO$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BN1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>BN$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BN1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BN1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>BP$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BO1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>BO$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BO1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BO1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>BQ$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BP1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>BP$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BP1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BP1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>BR$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BQ1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>BQ$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BQ1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BQ1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>BS$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BR1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>BR$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BR1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BR1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>BT$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BS1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>BS$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BS1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BS1755))))","v":0},{"$f":"IF(OFFSET($G1745, -$E1755, $E1755)=\"n/a\",0,IF(OFFSET($G1752, -$E1755, $E1755)=\"SL\",\nIF(OFFSET($G1745,-$E1755,$E1755)+$E1755>BU$5,IFERROR((OFFSET($G1744,-$E1755,$E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BT1755)),\nIF(OFFSET($G1746,-$E1755,$E1755)+$E1755>BT$5,IFERROR(((OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BT1755))*OFFSET($G1751, -$E1755, $E1755)/(OFFSET($G1745,-$E1755,$E1755))),0),OFFSET($G1744,-$E1755,$E1755)-SUM($G1755:BT1755))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1759)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>U$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:T1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>T$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:T1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:T1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>V$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:U1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>U$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:U1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:U1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>W$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:V1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>V$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:V1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:V1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>X$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:W1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>W$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:W1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:W1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>Y$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:X1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>X$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:X1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:X1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>Z$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:Y1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>Y$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:Y1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:Y1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AA$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:Z1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>Z$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:Z1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:Z1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AB$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AA1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AA$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AA1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AA1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AC$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AB1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AB$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AB1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AB1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AD$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AC1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AC$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AC1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AC1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AE$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AD1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AD$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AD1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AD1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AF$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AE1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AE$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AE1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AE1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AG$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AF1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AF$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AF1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AF1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AH$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AG1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AG$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AG1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AG1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AI$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AH1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AH$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AH1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AH1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AJ$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AI1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AI$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AI1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AI1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AK$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AJ1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AJ$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AJ1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AJ1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AL$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AK1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AK$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AK1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AK1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AM$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AL1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AL$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AL1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AL1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AN$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AM1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AM$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AM1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AM1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AO$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AN1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AN$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AN1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AN1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AP$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AO1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AO$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AO1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AO1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AQ$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AP1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AP$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AP1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AP1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AR$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AQ1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AQ$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AQ1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AQ1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AS$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AR1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AR$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AR1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AR1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AT$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AS1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AS$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AS1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AS1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AU$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AT1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AT$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AT1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AT1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AV$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AU1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AU$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AU1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AU1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AW$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AV1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AV$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AV1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AV1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AX$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AW1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AW$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AW1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AW1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AY$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AX1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AX$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AX1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AX1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>AZ$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AY1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AY$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AY1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AY1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>BA$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AZ1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>AZ$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AZ1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:AZ1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>BB$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BA1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>BA$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BA1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BA1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>BC$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BB1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>BB$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BB1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BB1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>BD$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BC1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>BC$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BC1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BC1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>BE$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BD1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>BD$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BD1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BD1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>BF$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BE1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>BE$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BE1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BE1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>BG$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BF1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>BF$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BF1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BF1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>BH$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BG1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>BG$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BG1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BG1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>BI$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BH1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>BH$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BH1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BH1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>BJ$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BI1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>BI$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BI1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BI1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>BK$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BJ1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>BJ$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BJ1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BJ1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>BL$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BK1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>BK$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BK1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BK1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>BM$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BL1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>BL$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BL1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BL1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>BN$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BM1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>BM$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BM1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BM1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>BO$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BN1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>BN$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BN1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BN1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>BP$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BO1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>BO$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BO1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BO1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>BQ$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BP1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>BP$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BP1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BP1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>BR$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BQ1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>BQ$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BQ1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BQ1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>BS$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BR1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>BR$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BR1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BR1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>BT$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BS1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>BS$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BS1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BS1776))))","v":0},{"$f":"IF(OFFSET($G1752, -$E1758, $E1759)=\"n/a\", 0, IF(OFFSET($G1755, -$E1758, $E1759)=\"SL\",\nIF(OFFSET($G1752, -$E1758, $E1759)+$E1759>BU$5, IFERROR((OFFSET($G1751, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))), 0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BT1776)),\nIF(OFFSET($G1753, -$E1758, $E1759)+$E1759>BT$5, IFERROR(((OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BT1776))*OFFSET($G1754, -$E1758, $E1759)/(OFFSET($G1752, -$E1758, $E1759))),0), OFFSET($G1751, -$E1758, $E1759)-SUM($G1776:BT1776))))","v":0}]
[null,null,null,null,{"$f":"E1735+1","v":38},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E1783)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E1783)-INDEX('TAB input'!H$72:H$121, $E1783)-INDEX('TAB input'!H$126:H$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E1783)-INDEX('TAB input'!I$72:I$121, $E1783)-INDEX('TAB input'!I$126:I$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E1783)-INDEX('TAB input'!J$72:J$121, $E1783)-INDEX('TAB input'!J$126:J$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E1783)-INDEX('TAB input'!K$72:K$121, $E1783)-INDEX('TAB input'!K$126:K$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E1783)-INDEX('TAB input'!L$72:L$121, $E1783)-INDEX('TAB input'!L$126:L$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E1783)-INDEX('TAB input'!M$72:M$121, $E1783)-INDEX('TAB input'!M$126:M$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E1783)-INDEX('TAB input'!N$72:N$121, $E1783)-INDEX('TAB input'!N$126:N$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E1783)-INDEX('TAB input'!O$72:O$121, $E1783)-INDEX('TAB input'!O$126:O$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E1783)-INDEX('TAB input'!P$72:P$121, $E1783)-INDEX('TAB input'!P$126:P$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E1783)-INDEX('TAB input'!Q$72:Q$121, $E1783)-INDEX('TAB input'!Q$126:Q$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E1783)-INDEX('TAB input'!R$72:R$121, $E1783)-INDEX('TAB input'!R$126:R$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E1783)-INDEX('TAB input'!S$72:S$121, $E1783)-INDEX('TAB input'!S$126:S$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E1783)-INDEX('TAB input'!T$72:T$121, $E1783)-INDEX('TAB input'!T$126:T$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E1783)-INDEX('TAB input'!U$72:U$121, $E1783)-INDEX('TAB input'!U$126:U$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E1783)-INDEX('TAB input'!V$72:V$121, $E1783)-INDEX('TAB input'!V$126:V$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E1783)-INDEX('TAB input'!W$72:W$121, $E1783)-INDEX('TAB input'!W$126:W$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E1783)-INDEX('TAB input'!X$72:X$121, $E1783)-INDEX('TAB input'!X$126:X$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E1783)-INDEX('TAB input'!Y$72:Y$121, $E1783)-INDEX('TAB input'!Y$126:Y$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E1783)-INDEX('TAB input'!Z$72:Z$121, $E1783)-INDEX('TAB input'!Z$126:Z$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E1783)-INDEX('TAB input'!AA$72:AA$121, $E1783)-INDEX('TAB input'!AA$126:AA$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E1783)-INDEX('TAB input'!AB$72:AB$121, $E1783)-INDEX('TAB input'!AB$126:AB$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E1783)-INDEX('TAB input'!AC$72:AC$121, $E1783)-INDEX('TAB input'!AC$126:AC$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E1783)-INDEX('TAB input'!AD$72:AD$121, $E1783)-INDEX('TAB input'!AD$126:AD$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E1783)-INDEX('TAB input'!AE$72:AE$121, $E1783)-INDEX('TAB input'!AE$126:AE$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E1783)-INDEX('TAB input'!AF$72:AF$121, $E1783)-INDEX('TAB input'!AF$126:AF$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E1783)-INDEX('TAB input'!AG$72:AG$121, $E1783)-INDEX('TAB input'!AG$126:AG$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E1783)-INDEX('TAB input'!AH$72:AH$121, $E1783)-INDEX('TAB input'!AH$126:AH$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E1783)-INDEX('TAB input'!AI$72:AI$121, $E1783)-INDEX('TAB input'!AI$126:AI$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E1783)-INDEX('TAB input'!AJ$72:AJ$121, $E1783)-INDEX('TAB input'!AJ$126:AJ$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E1783)-INDEX('TAB input'!AK$72:AK$121, $E1783)-INDEX('TAB input'!AK$126:AK$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E1783)-INDEX('TAB input'!AL$72:AL$121, $E1783)-INDEX('TAB input'!AL$126:AL$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E1783)-INDEX('TAB input'!AM$72:AM$121, $E1783)-INDEX('TAB input'!AM$126:AM$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E1783)-INDEX('TAB input'!AN$72:AN$121, $E1783)-INDEX('TAB input'!AN$126:AN$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E1783)-INDEX('TAB input'!AO$72:AO$121, $E1783)-INDEX('TAB input'!AO$126:AO$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E1783)-INDEX('TAB input'!AP$72:AP$121, $E1783)-INDEX('TAB input'!AP$126:AP$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E1783)-INDEX('TAB input'!AQ$72:AQ$121, $E1783)-INDEX('TAB input'!AQ$126:AQ$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E1783)-INDEX('TAB input'!AR$72:AR$121, $E1783)-INDEX('TAB input'!AR$126:AR$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E1783)-INDEX('TAB input'!AS$72:AS$121, $E1783)-INDEX('TAB input'!AS$126:AS$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E1783)-INDEX('TAB input'!AT$72:AT$121, $E1783)-INDEX('TAB input'!AT$126:AT$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E1783)-INDEX('TAB input'!AU$72:AU$121, $E1783)-INDEX('TAB input'!AU$126:AU$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E1783)-INDEX('TAB input'!AV$72:AV$121, $E1783)-INDEX('TAB input'!AV$126:AV$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E1783)-INDEX('TAB input'!AW$72:AW$121, $E1783)-INDEX('TAB input'!AW$126:AW$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E1783)-INDEX('TAB input'!AX$72:AX$121, $E1783)-INDEX('TAB input'!AX$126:AX$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E1783)-INDEX('TAB input'!AY$72:AY$121, $E1783)-INDEX('TAB input'!AY$126:AY$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E1783)-INDEX('TAB input'!AZ$72:AZ$121, $E1783)-INDEX('TAB input'!AZ$126:AZ$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E1783)-INDEX('TAB input'!BA$72:BA$121, $E1783)-INDEX('TAB input'!BA$126:BA$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E1783)-INDEX('TAB input'!BB$72:BB$121, $E1783)-INDEX('TAB input'!BB$126:BB$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E1783)-INDEX('TAB input'!BC$72:BC$121, $E1783)-INDEX('TAB input'!BC$126:BC$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E1783)-INDEX('TAB input'!BD$72:BD$121, $E1783)-INDEX('TAB input'!BD$126:BD$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E1783)-INDEX('TAB input'!BE$72:BE$121, $E1783)-INDEX('TAB input'!BE$126:BE$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E1783)-INDEX('TAB input'!BF$72:BF$121, $E1783)-INDEX('TAB input'!BF$126:BF$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E1783)-INDEX('TAB input'!BG$72:BG$121, $E1783)-INDEX('TAB input'!BG$126:BG$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E1783)-INDEX('TAB input'!BH$72:BH$121, $E1783)-INDEX('TAB input'!BH$126:BH$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E1783)-INDEX('TAB input'!BI$72:BI$121, $E1783)-INDEX('TAB input'!BI$126:BI$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E1783)-INDEX('TAB input'!BJ$72:BJ$121, $E1783)-INDEX('TAB input'!BJ$126:BJ$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E1783)-INDEX('TAB input'!BK$72:BK$121, $E1783)-INDEX('TAB input'!BK$126:BK$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E1783)-INDEX('TAB input'!BL$72:BL$121, $E1783)-INDEX('TAB input'!BL$126:BL$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E1783)-INDEX('TAB input'!BM$72:BM$121, $E1783)-INDEX('TAB input'!BM$126:BM$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E1783)-INDEX('TAB input'!BN$72:BN$121, $E1783)-INDEX('TAB input'!BN$126:BN$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E1783)-INDEX('TAB input'!BO$72:BO$121, $E1783)-INDEX('TAB input'!BO$126:BO$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E1783)-INDEX('TAB input'!BP$72:BP$121, $E1783)-INDEX('TAB input'!BP$126:BP$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E1783)-INDEX('TAB input'!BQ$72:BQ$121, $E1783)-INDEX('TAB input'!BQ$126:BQ$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E1783)-INDEX('TAB input'!BR$72:BR$121, $E1783)-INDEX('TAB input'!BR$126:BR$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E1783)-INDEX('TAB input'!BS$72:BS$121, $E1783)-INDEX('TAB input'!BS$126:BS$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E1783)-INDEX('TAB input'!BT$72:BT$121, $E1783)-INDEX('TAB input'!BT$126:BT$175, $E1783)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E1783)-INDEX('TAB input'!BU$72:BU$121, $E1783)-INDEX('TAB input'!BU$126:BU$175, $E1783)","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1804)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>R$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:Q1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>Q$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:Q1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:Q1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>S$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:R1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>R$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:R1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:R1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>T$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:S1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>S$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:S1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:S1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>U$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:T1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>T$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:T1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:T1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>V$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:U1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>U$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:U1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:U1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>W$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:V1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>V$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:V1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:V1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>X$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:W1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>W$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:W1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:W1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>Y$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:X1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>X$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:X1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:X1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>Z$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:Y1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>Y$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:Y1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:Y1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AA$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:Z1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>Z$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:Z1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:Z1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AB$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AA1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AA$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AA1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AA1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AC$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AB1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AB$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AB1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AB1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AD$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AC1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AC$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AC1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AC1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AE$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AD1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AD$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AD1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AD1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AF$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AE1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AE$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AE1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AE1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AG$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AF1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AF$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AF1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AF1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AH$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AG1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AG$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AG1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AG1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AI$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AH1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AH$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AH1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AH1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AJ$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AI1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AI$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AI1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AI1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AK$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AJ1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AJ$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AJ1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AJ1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AL$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AK1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AK$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AK1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AK1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AM$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AL1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AL$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AL1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AL1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AN$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AM1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AM$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AM1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AM1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AO$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AN1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AN$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AN1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AN1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AP$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AO1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AO$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AO1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AO1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AQ$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AP1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AP$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AP1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AP1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AR$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AQ1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AQ$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AQ1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AQ1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AS$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AR1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AR$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AR1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AR1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AT$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AS1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AS$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AS1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AS1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AU$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AT1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AT$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AT1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AT1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AV$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AU1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AU$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AU1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AU1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AW$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AV1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AV$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AV1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AV1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AX$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AW1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AW$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AW1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AW1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AY$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AX1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AX$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AX1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AX1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>AZ$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AY1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AY$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AY1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AY1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>BA$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AZ1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>AZ$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AZ1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:AZ1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>BB$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BA1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>BA$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BA1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BA1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>BC$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BB1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>BB$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BB1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BB1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>BD$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BC1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>BC$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BC1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BC1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>BE$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BD1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>BD$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BD1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BD1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>BF$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BE1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>BE$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BE1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BE1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>BG$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BF1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>BF$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BF1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BF1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>BH$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BG1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>BG$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BG1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BG1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>BI$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BH1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>BH$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BH1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BH1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>BJ$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BI1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>BI$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BI1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BI1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>BK$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BJ1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>BJ$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BJ1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BJ1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>BL$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BK1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>BK$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BK1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BK1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>BM$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BL1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>BL$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BL1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BL1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>BN$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BM1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>BM$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BM1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BM1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>BO$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BN1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>BN$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BN1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BN1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>BP$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BO1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>BO$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BO1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BO1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>BQ$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BP1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>BP$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BP1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BP1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>BR$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BQ1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>BQ$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BQ1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BQ1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>BS$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BR1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>BR$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BR1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BR1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>BT$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BS1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>BS$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BS1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BS1804))))","v":0},{"$f":"IF(OFFSET($G1794, -$E1804, $E1804)=\"n/a\",0,IF(OFFSET($G1801, -$E1804, $E1804)=\"SL\",\nIF(OFFSET($G1794,-$E1804,$E1804)+$E1804>BU$5,IFERROR((OFFSET($G1793,-$E1804,$E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BT1804)),\nIF(OFFSET($G1795,-$E1804,$E1804)+$E1804>BT$5,IFERROR(((OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BT1804))*OFFSET($G1800, -$E1804, $E1804)/(OFFSET($G1794,-$E1804,$E1804))),0),OFFSET($G1793,-$E1804,$E1804)-SUM($G1804:BT1804))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1808)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>V$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:U1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>U$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:U1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:U1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>W$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:V1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>V$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:V1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:V1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>X$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:W1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>W$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:W1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:W1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>Y$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:X1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>X$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:X1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:X1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>Z$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:Y1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>Y$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:Y1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:Y1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AA$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:Z1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>Z$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:Z1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:Z1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AB$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AA1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AA$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AA1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AA1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AC$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AB1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AB$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AB1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AB1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AD$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AC1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AC$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AC1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AC1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AE$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AD1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AD$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AD1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AD1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AF$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AE1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AE$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AE1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AE1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AG$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AF1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AF$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AF1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AF1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AH$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AG1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AG$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AG1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AG1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AI$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AH1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AH$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AH1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AH1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AJ$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AI1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AI$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AI1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AI1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AK$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AJ1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AJ$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AJ1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AJ1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AL$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AK1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AK$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AK1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AK1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AM$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AL1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AL$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AL1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AL1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AN$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AM1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AM$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AM1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AM1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AO$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AN1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AN$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AN1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AN1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AP$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AO1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AO$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AO1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AO1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AQ$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AP1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AP$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AP1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AP1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AR$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AQ1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AQ$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AQ1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AQ1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AS$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AR1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AR$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AR1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AR1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AT$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AS1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AS$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AS1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AS1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AU$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AT1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AT$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AT1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AT1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AV$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AU1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AU$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AU1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AU1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AW$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AV1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AV$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AV1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AV1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AX$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AW1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AW$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AW1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AW1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AY$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AX1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AX$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AX1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AX1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>AZ$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AY1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AY$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AY1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AY1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>BA$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AZ1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>AZ$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AZ1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:AZ1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>BB$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BA1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>BA$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BA1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BA1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>BC$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BB1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>BB$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BB1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BB1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>BD$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BC1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>BC$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BC1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BC1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>BE$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BD1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>BD$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BD1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BD1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>BF$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BE1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>BE$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BE1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BE1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>BG$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BF1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>BF$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BF1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BF1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>BH$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BG1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>BG$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BG1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BG1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>BI$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BH1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>BH$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BH1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BH1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>BJ$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BI1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>BI$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BI1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BI1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>BK$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BJ1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>BJ$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BJ1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BJ1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>BL$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BK1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>BK$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BK1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BK1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>BM$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BL1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>BL$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BL1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BL1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>BN$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BM1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>BM$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BM1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BM1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>BO$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BN1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>BN$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BN1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BN1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>BP$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BO1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>BO$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BO1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BO1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>BQ$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BP1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>BP$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BP1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BP1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>BR$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BQ1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>BQ$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BQ1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BQ1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>BS$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BR1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>BR$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BR1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BR1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>BT$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BS1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>BS$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BS1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BS1825))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1807, $E1808)=\"n/a\", 0, IF(OFFSET($G1804, -$E1807, $E1808)=\"SL\",\nIF(OFFSET($G1801, -$E1807, $E1808)+$E1808>BU$5, IFERROR((OFFSET($G1800, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))), 0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BT1825)),\nIF(OFFSET($G1802, -$E1807, $E1808)+$E1808>BT$5, IFERROR(((OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BT1825))*OFFSET($G1803, -$E1807, $E1808)/(OFFSET($G1801, -$E1807, $E1808))),0), OFFSET($G1800, -$E1807, $E1808)-SUM($G1825:BT1825))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1850)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>P$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:O1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>O$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:O1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:O1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>Q$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:P1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>P$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:P1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:P1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>R$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:Q1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>Q$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:Q1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:Q1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>S$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:R1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>R$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:R1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:R1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>T$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:S1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>S$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:S1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:S1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>U$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:T1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>T$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:T1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:T1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>V$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:U1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>U$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:U1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:U1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>W$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:V1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>V$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:V1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:V1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>X$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:W1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>W$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:W1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:W1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>Y$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:X1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>X$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:X1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:X1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>Z$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:Y1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>Y$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:Y1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:Y1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AA$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:Z1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>Z$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:Z1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:Z1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AB$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AA1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AA$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AA1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AA1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AC$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AB1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AB$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AB1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AB1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AD$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AC1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AC$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AC1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AC1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AE$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AD1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AD$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AD1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AD1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AF$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AE1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AE$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AE1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AE1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AG$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AF1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AF$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AF1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AF1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AH$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AG1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AG$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AG1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AG1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AI$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AH1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AH$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AH1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AH1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AJ$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AI1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AI$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AI1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AI1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AK$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AJ1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AJ$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AJ1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AJ1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AL$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AK1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AK$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AK1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AK1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AM$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AL1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AL$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AL1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AL1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AN$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AM1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AM$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AM1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AM1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AO$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AN1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AN$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AN1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AN1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AP$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AO1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AO$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AO1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AO1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AQ$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AP1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AP$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AP1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AP1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AR$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AQ1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AQ$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AQ1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AQ1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AS$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AR1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AR$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AR1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AR1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AT$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AS1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AS$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AS1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AS1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AU$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AT1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AT$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AT1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AT1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AV$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AU1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AU$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AU1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AU1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AW$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AV1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AV$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AV1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AV1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AX$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AW1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AW$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AW1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AW1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AY$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AX1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AX$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AX1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AX1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>AZ$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AY1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AY$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AY1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AY1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>BA$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AZ1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>AZ$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AZ1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:AZ1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>BB$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BA1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>BA$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BA1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BA1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>BC$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BB1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>BB$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BB1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BB1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>BD$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BC1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>BC$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BC1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BC1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>BE$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BD1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>BD$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BD1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BD1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>BF$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BE1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>BE$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BE1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BE1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>BG$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BF1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>BF$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BF1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BF1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>BH$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BG1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>BG$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BG1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BG1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>BI$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BH1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>BH$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BH1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BH1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>BJ$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BI1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>BI$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BI1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BI1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>BK$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BJ1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>BJ$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BJ1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BJ1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>BL$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BK1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>BK$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BK1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BK1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>BM$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BL1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>BL$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BL1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BL1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>BN$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BM1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>BM$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BM1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BM1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>BO$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BN1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>BN$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BN1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BN1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>BP$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BO1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>BO$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BO1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BO1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>BQ$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BP1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>BP$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BP1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BP1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>BR$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BQ1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>BQ$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BQ1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BQ1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>BS$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BR1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>BR$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BR1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BR1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>BT$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BS1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>BS$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BS1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BS1850))))","v":0},{"$f":"IF(OFFSET($G1840, -$E1850, $E1850)=\"n/a\",0,IF(OFFSET($G1847, -$E1850, $E1850)=\"SL\",\nIF(OFFSET($G1840,-$E1850,$E1850)+$E1850>BU$5,IFERROR((OFFSET($G1839,-$E1850,$E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BT1850)),\nIF(OFFSET($G1841,-$E1850,$E1850)+$E1850>BT$5,IFERROR(((OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BT1850))*OFFSET($G1846, -$E1850, $E1850)/(OFFSET($G1840,-$E1850,$E1850))),0),OFFSET($G1839,-$E1850,$E1850)-SUM($G1850:BT1850))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1853)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>S$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:R1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>R$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:R1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:R1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>T$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:S1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>S$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:S1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:S1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>U$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:T1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>T$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:T1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:T1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>V$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:U1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>U$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:U1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:U1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>W$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:V1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>V$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:V1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:V1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>X$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:W1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>W$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:W1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:W1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>Y$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:X1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>X$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:X1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:X1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>Z$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:Y1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>Y$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:Y1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:Y1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AA$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:Z1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>Z$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:Z1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:Z1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AB$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AA1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AA$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AA1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AA1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AC$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AB1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AB$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AB1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AB1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AD$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AC1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AC$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AC1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AC1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AE$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AD1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AD$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AD1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AD1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AF$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AE1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AE$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AE1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AE1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AG$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AF1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AF$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AF1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AF1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AH$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AG1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AG$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AG1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AG1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AI$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AH1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AH$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AH1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AH1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AJ$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AI1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AI$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AI1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AI1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AK$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AJ1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AJ$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AJ1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AJ1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AL$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AK1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AK$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AK1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AK1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AM$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AL1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AL$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AL1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AL1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AN$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AM1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AM$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AM1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AM1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AO$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AN1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AN$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AN1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AN1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AP$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AO1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AO$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AO1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AO1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AQ$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AP1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AP$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AP1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AP1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AR$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AQ1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AQ$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AQ1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AQ1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AS$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AR1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AR$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AR1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AR1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AT$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AS1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AS$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AS1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AS1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AU$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AT1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AT$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AT1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AT1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AV$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AU1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AU$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AU1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AU1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AW$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AV1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AV$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AV1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AV1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AX$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AW1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AW$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AW1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AW1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AY$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AX1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AX$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AX1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AX1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>AZ$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AY1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AY$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AY1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AY1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>BA$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AZ1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>AZ$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AZ1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:AZ1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>BB$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BA1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>BA$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BA1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BA1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>BC$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BB1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>BB$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BB1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BB1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>BD$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BC1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>BC$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BC1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BC1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>BE$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BD1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>BD$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BD1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BD1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>BF$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BE1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>BE$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BE1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BE1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>BG$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BF1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>BF$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BF1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BF1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>BH$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BG1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>BG$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BG1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BG1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>BI$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BH1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>BH$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BH1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BH1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>BJ$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BI1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>BI$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BI1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BI1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>BK$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BJ1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>BJ$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BJ1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BJ1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>BL$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BK1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>BK$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BK1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BK1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>BM$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BL1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>BL$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BL1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BL1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>BN$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BM1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>BM$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BM1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BM1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>BO$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BN1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>BN$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BN1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BN1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>BP$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BO1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>BO$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BO1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BO1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>BQ$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BP1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>BP$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BP1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BP1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>BR$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BQ1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>BQ$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BQ1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BQ1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>BS$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BR1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>BR$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BR1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BR1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>BT$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BS1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>BS$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BS1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BS1853))))","v":0},{"$f":"IF(OFFSET($G1843, -$E1853, $E1853)=\"n/a\",0,IF(OFFSET($G1850, -$E1853, $E1853)=\"SL\",\nIF(OFFSET($G1843,-$E1853,$E1853)+$E1853>BU$5,IFERROR((OFFSET($G1842,-$E1853,$E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BT1853)),\nIF(OFFSET($G1844,-$E1853,$E1853)+$E1853>BT$5,IFERROR(((OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BT1853))*OFFSET($G1849, -$E1853, $E1853)/(OFFSET($G1843,-$E1853,$E1853))),0),OFFSET($G1842,-$E1853,$E1853)-SUM($G1853:BT1853))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E1879","v":"Asset class 40"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E1879, 'TAB input'!$D$18:$D$67, 0))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1899)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>Q$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:P1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>P$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:P1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:P1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>R$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:Q1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>Q$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:Q1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:Q1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>S$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:R1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>R$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:R1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:R1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>T$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:S1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>S$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:S1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:S1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>U$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:T1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>T$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:T1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:T1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>V$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:U1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>U$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:U1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:U1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>W$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:V1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>V$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:V1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:V1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>X$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:W1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>W$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:W1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:W1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>Y$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:X1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>X$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:X1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:X1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>Z$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:Y1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>Y$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:Y1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:Y1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AA$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:Z1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>Z$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:Z1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:Z1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AB$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AA1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AA$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AA1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AA1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AC$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AB1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AB$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AB1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AB1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AD$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AC1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AC$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AC1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AC1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AE$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AD1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AD$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AD1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AD1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AF$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AE1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AE$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AE1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AE1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AG$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AF1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AF$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AF1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AF1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AH$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AG1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AG$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AG1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AG1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AI$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AH1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AH$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AH1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AH1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AJ$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AI1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AI$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AI1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AI1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AK$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AJ1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AJ$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AJ1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AJ1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AL$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AK1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AK$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AK1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AK1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AM$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AL1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AL$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AL1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AL1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AN$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AM1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AM$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AM1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AM1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AO$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AN1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AN$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AN1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AN1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AP$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AO1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AO$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AO1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AO1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AQ$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AP1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AP$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AP1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AP1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AR$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AQ1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AQ$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AQ1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AQ1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AS$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AR1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AR$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AR1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AR1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AT$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AS1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AS$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AS1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AS1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AU$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AT1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AT$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AT1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AT1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AV$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AU1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AU$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AU1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AU1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AW$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AV1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AV$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AV1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AV1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AX$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AW1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AW$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AW1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AW1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AY$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AX1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AX$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AX1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AX1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>AZ$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AY1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AY$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AY1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AY1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>BA$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AZ1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>AZ$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AZ1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:AZ1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>BB$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BA1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>BA$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BA1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BA1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>BC$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BB1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>BB$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BB1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BB1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>BD$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BC1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>BC$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BC1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BC1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>BE$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BD1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>BD$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BD1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BD1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>BF$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BE1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>BE$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BE1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BE1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>BG$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BF1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>BF$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BF1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BF1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>BH$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BG1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>BG$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BG1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BG1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>BI$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BH1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>BH$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BH1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BH1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>BJ$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BI1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>BI$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BI1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BI1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>BK$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BJ1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>BJ$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BJ1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BJ1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>BL$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BK1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>BK$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BK1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BK1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>BM$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BL1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>BL$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BL1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BL1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>BN$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BM1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>BM$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BM1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BM1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>BO$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BN1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>BN$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BN1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BN1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>BP$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BO1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>BO$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BO1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BO1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>BQ$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BP1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>BP$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BP1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BP1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>BR$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BQ1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>BQ$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BQ1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BQ1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>BS$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BR1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>BR$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BR1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BR1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>BT$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BS1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>BS$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BS1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BS1899))))","v":0},{"$f":"IF(OFFSET($G1889, -$E1899, $E1899)=\"n/a\",0,IF(OFFSET($G1896, -$E1899, $E1899)=\"SL\",\nIF(OFFSET($G1889,-$E1899,$E1899)+$E1899>BU$5,IFERROR((OFFSET($G1888,-$E1899,$E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BT1899)),\nIF(OFFSET($G1890,-$E1899,$E1899)+$E1899>BT$5,IFERROR(((OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BT1899))*OFFSET($G1895, -$E1899, $E1899)/(OFFSET($G1889,-$E1899,$E1899))),0),OFFSET($G1888,-$E1899,$E1899)-SUM($G1899:BT1899))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1903)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>U$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:T1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>T$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:T1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:T1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>V$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:U1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>U$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:U1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:U1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>W$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:V1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>V$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:V1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:V1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>X$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:W1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>W$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:W1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:W1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>Y$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:X1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>X$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:X1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:X1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>Z$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:Y1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>Y$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:Y1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:Y1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AA$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:Z1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>Z$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:Z1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:Z1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AB$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AA1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AA$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AA1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AA1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AC$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AB1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AB$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AB1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AB1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AD$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AC1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AC$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AC1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AC1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AE$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AD1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AD$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AD1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AD1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AF$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AE1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AE$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AE1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AE1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AG$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AF1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AF$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AF1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AF1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AH$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AG1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AG$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AG1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AG1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AI$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AH1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AH$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AH1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AH1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AJ$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AI1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AI$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AI1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AI1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AK$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AJ1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AJ$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AJ1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AJ1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AL$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AK1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AK$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AK1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AK1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AM$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AL1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AL$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AL1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AL1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AN$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AM1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AM$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AM1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AM1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AO$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AN1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AN$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AN1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AN1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AP$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AO1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AO$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AO1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AO1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AQ$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AP1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AP$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AP1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AP1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AR$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AQ1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AQ$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AQ1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AQ1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AS$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AR1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AR$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AR1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AR1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AT$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AS1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AS$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AS1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AS1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AU$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AT1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AT$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AT1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AT1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AV$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AU1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AU$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AU1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AU1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AW$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AV1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AV$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AV1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AV1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AX$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AW1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AW$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AW1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AW1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AY$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AX1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AX$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AX1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AX1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>AZ$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AY1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AY$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AY1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AY1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>BA$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AZ1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>AZ$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AZ1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:AZ1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>BB$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BA1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>BA$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BA1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BA1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>BC$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BB1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>BB$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BB1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BB1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>BD$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BC1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>BC$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BC1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BC1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>BE$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BD1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>BD$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BD1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BD1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>BF$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BE1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>BE$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BE1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BE1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>BG$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BF1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>BF$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BF1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BF1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>BH$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BG1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>BG$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BG1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BG1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>BI$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BH1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>BH$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BH1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BH1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>BJ$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BI1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>BI$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BI1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BI1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>BK$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BJ1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>BJ$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BJ1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BJ1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>BL$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BK1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>BK$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BK1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BK1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>BM$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BL1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>BL$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BL1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BL1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>BN$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BM1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>BM$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BM1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BM1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>BO$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BN1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>BN$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BN1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BN1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>BP$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BO1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>BO$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BO1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BO1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>BQ$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BP1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>BP$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BP1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BP1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>BR$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BQ1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>BQ$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BQ1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BQ1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>BS$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BR1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>BR$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BR1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BR1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>BT$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BS1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>BS$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BS1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BS1920))))","v":0},{"$f":"IF(OFFSET($G1896, -$E1902, $E1903)=\"n/a\", 0, IF(OFFSET($G1899, -$E1902, $E1903)=\"SL\",\nIF(OFFSET($G1896, -$E1902, $E1903)+$E1903>BU$5, IFERROR((OFFSET($G1895, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))), 0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BT1920)),\nIF(OFFSET($G1897, -$E1902, $E1903)+$E1903>BT$5, IFERROR(((OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BT1920))*OFFSET($G1898, -$E1902, $E1903)/(OFFSET($G1896, -$E1902, $E1903))),0), OFFSET($G1895, -$E1902, $E1903)-SUM($G1920:BT1920))))","v":0}]
[null,null,null,null,{"$f":"E1879+1","v":41},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E1927)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E1927)-INDEX('TAB input'!H$72:H$121, $E1927)-INDEX('TAB input'!H$126:H$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E1927)-INDEX('TAB input'!I$72:I$121, $E1927)-INDEX('TAB input'!I$126:I$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E1927)-INDEX('TAB input'!J$72:J$121, $E1927)-INDEX('TAB input'!J$126:J$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E1927)-INDEX('TAB input'!K$72:K$121, $E1927)-INDEX('TAB input'!K$126:K$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E1927)-INDEX('TAB input'!L$72:L$121, $E1927)-INDEX('TAB input'!L$126:L$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E1927)-INDEX('TAB input'!M$72:M$121, $E1927)-INDEX('TAB input'!M$126:M$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E1927)-INDEX('TAB input'!N$72:N$121, $E1927)-INDEX('TAB input'!N$126:N$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E1927)-INDEX('TAB input'!O$72:O$121, $E1927)-INDEX('TAB input'!O$126:O$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E1927)-INDEX('TAB input'!P$72:P$121, $E1927)-INDEX('TAB input'!P$126:P$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E1927)-INDEX('TAB input'!Q$72:Q$121, $E1927)-INDEX('TAB input'!Q$126:Q$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E1927)-INDEX('TAB input'!R$72:R$121, $E1927)-INDEX('TAB input'!R$126:R$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E1927)-INDEX('TAB input'!S$72:S$121, $E1927)-INDEX('TAB input'!S$126:S$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E1927)-INDEX('TAB input'!T$72:T$121, $E1927)-INDEX('TAB input'!T$126:T$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E1927)-INDEX('TAB input'!U$72:U$121, $E1927)-INDEX('TAB input'!U$126:U$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E1927)-INDEX('TAB input'!V$72:V$121, $E1927)-INDEX('TAB input'!V$126:V$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E1927)-INDEX('TAB input'!W$72:W$121, $E1927)-INDEX('TAB input'!W$126:W$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E1927)-INDEX('TAB input'!X$72:X$121, $E1927)-INDEX('TAB input'!X$126:X$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E1927)-INDEX('TAB input'!Y$72:Y$121, $E1927)-INDEX('TAB input'!Y$126:Y$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E1927)-INDEX('TAB input'!Z$72:Z$121, $E1927)-INDEX('TAB input'!Z$126:Z$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E1927)-INDEX('TAB input'!AA$72:AA$121, $E1927)-INDEX('TAB input'!AA$126:AA$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E1927)-INDEX('TAB input'!AB$72:AB$121, $E1927)-INDEX('TAB input'!AB$126:AB$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E1927)-INDEX('TAB input'!AC$72:AC$121, $E1927)-INDEX('TAB input'!AC$126:AC$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E1927)-INDEX('TAB input'!AD$72:AD$121, $E1927)-INDEX('TAB input'!AD$126:AD$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E1927)-INDEX('TAB input'!AE$72:AE$121, $E1927)-INDEX('TAB input'!AE$126:AE$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E1927)-INDEX('TAB input'!AF$72:AF$121, $E1927)-INDEX('TAB input'!AF$126:AF$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E1927)-INDEX('TAB input'!AG$72:AG$121, $E1927)-INDEX('TAB input'!AG$126:AG$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E1927)-INDEX('TAB input'!AH$72:AH$121, $E1927)-INDEX('TAB input'!AH$126:AH$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E1927)-INDEX('TAB input'!AI$72:AI$121, $E1927)-INDEX('TAB input'!AI$126:AI$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E1927)-INDEX('TAB input'!AJ$72:AJ$121, $E1927)-INDEX('TAB input'!AJ$126:AJ$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E1927)-INDEX('TAB input'!AK$72:AK$121, $E1927)-INDEX('TAB input'!AK$126:AK$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E1927)-INDEX('TAB input'!AL$72:AL$121, $E1927)-INDEX('TAB input'!AL$126:AL$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E1927)-INDEX('TAB input'!AM$72:AM$121, $E1927)-INDEX('TAB input'!AM$126:AM$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E1927)-INDEX('TAB input'!AN$72:AN$121, $E1927)-INDEX('TAB input'!AN$126:AN$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E1927)-INDEX('TAB input'!AO$72:AO$121, $E1927)-INDEX('TAB input'!AO$126:AO$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E1927)-INDEX('TAB input'!AP$72:AP$121, $E1927)-INDEX('TAB input'!AP$126:AP$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E1927)-INDEX('TAB input'!AQ$72:AQ$121, $E1927)-INDEX('TAB input'!AQ$126:AQ$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E1927)-INDEX('TAB input'!AR$72:AR$121, $E1927)-INDEX('TAB input'!AR$126:AR$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E1927)-INDEX('TAB input'!AS$72:AS$121, $E1927)-INDEX('TAB input'!AS$126:AS$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E1927)-INDEX('TAB input'!AT$72:AT$121, $E1927)-INDEX('TAB input'!AT$126:AT$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E1927)-INDEX('TAB input'!AU$72:AU$121, $E1927)-INDEX('TAB input'!AU$126:AU$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E1927)-INDEX('TAB input'!AV$72:AV$121, $E1927)-INDEX('TAB input'!AV$126:AV$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E1927)-INDEX('TAB input'!AW$72:AW$121, $E1927)-INDEX('TAB input'!AW$126:AW$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E1927)-INDEX('TAB input'!AX$72:AX$121, $E1927)-INDEX('TAB input'!AX$126:AX$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E1927)-INDEX('TAB input'!AY$72:AY$121, $E1927)-INDEX('TAB input'!AY$126:AY$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E1927)-INDEX('TAB input'!AZ$72:AZ$121, $E1927)-INDEX('TAB input'!AZ$126:AZ$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E1927)-INDEX('TAB input'!BA$72:BA$121, $E1927)-INDEX('TAB input'!BA$126:BA$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E1927)-INDEX('TAB input'!BB$72:BB$121, $E1927)-INDEX('TAB input'!BB$126:BB$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E1927)-INDEX('TAB input'!BC$72:BC$121, $E1927)-INDEX('TAB input'!BC$126:BC$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E1927)-INDEX('TAB input'!BD$72:BD$121, $E1927)-INDEX('TAB input'!BD$126:BD$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E1927)-INDEX('TAB input'!BE$72:BE$121, $E1927)-INDEX('TAB input'!BE$126:BE$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E1927)-INDEX('TAB input'!BF$72:BF$121, $E1927)-INDEX('TAB input'!BF$126:BF$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E1927)-INDEX('TAB input'!BG$72:BG$121, $E1927)-INDEX('TAB input'!BG$126:BG$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E1927)-INDEX('TAB input'!BH$72:BH$121, $E1927)-INDEX('TAB input'!BH$126:BH$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E1927)-INDEX('TAB input'!BI$72:BI$121, $E1927)-INDEX('TAB input'!BI$126:BI$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E1927)-INDEX('TAB input'!BJ$72:BJ$121, $E1927)-INDEX('TAB input'!BJ$126:BJ$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E1927)-INDEX('TAB input'!BK$72:BK$121, $E1927)-INDEX('TAB input'!BK$126:BK$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E1927)-INDEX('TAB input'!BL$72:BL$121, $E1927)-INDEX('TAB input'!BL$126:BL$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E1927)-INDEX('TAB input'!BM$72:BM$121, $E1927)-INDEX('TAB input'!BM$126:BM$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E1927)-INDEX('TAB input'!BN$72:BN$121, $E1927)-INDEX('TAB input'!BN$126:BN$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E1927)-INDEX('TAB input'!BO$72:BO$121, $E1927)-INDEX('TAB input'!BO$126:BO$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E1927)-INDEX('TAB input'!BP$72:BP$121, $E1927)-INDEX('TAB input'!BP$126:BP$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E1927)-INDEX('TAB input'!BQ$72:BQ$121, $E1927)-INDEX('TAB input'!BQ$126:BQ$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E1927)-INDEX('TAB input'!BR$72:BR$121, $E1927)-INDEX('TAB input'!BR$126:BR$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E1927)-INDEX('TAB input'!BS$72:BS$121, $E1927)-INDEX('TAB input'!BS$126:BS$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E1927)-INDEX('TAB input'!BT$72:BT$121, $E1927)-INDEX('TAB input'!BT$126:BT$175, $E1927)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E1927)-INDEX('TAB input'!BU$72:BU$121, $E1927)-INDEX('TAB input'!BU$126:BU$175, $E1927)","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1948)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>R$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:Q1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>Q$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:Q1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:Q1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>S$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:R1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>R$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:R1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:R1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>T$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:S1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>S$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:S1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:S1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>U$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:T1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>T$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:T1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:T1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>V$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:U1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>U$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:U1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:U1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>W$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:V1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>V$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:V1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:V1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>X$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:W1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>W$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:W1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:W1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>Y$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:X1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>X$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:X1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:X1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>Z$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:Y1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>Y$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:Y1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:Y1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AA$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:Z1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>Z$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:Z1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:Z1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AB$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AA1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AA$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AA1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AA1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AC$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AB1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AB$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AB1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AB1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AD$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AC1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AC$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AC1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AC1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AE$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AD1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AD$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AD1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AD1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AF$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AE1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AE$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AE1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AE1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AG$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AF1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AF$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AF1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AF1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AH$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AG1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AG$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AG1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AG1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AI$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AH1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AH$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AH1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AH1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AJ$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AI1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AI$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AI1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AI1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AK$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AJ1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AJ$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AJ1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AJ1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AL$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AK1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AK$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AK1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AK1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AM$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AL1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AL$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AL1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AL1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AN$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AM1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AM$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AM1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AM1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AO$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AN1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AN$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AN1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AN1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AP$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AO1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AO$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AO1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AO1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AQ$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AP1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AP$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AP1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AP1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AR$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AQ1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AQ$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AQ1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AQ1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AS$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AR1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AR$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AR1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AR1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AT$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AS1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AS$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AS1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AS1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AU$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AT1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AT$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AT1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AT1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AV$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AU1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AU$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AU1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AU1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AW$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AV1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AV$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AV1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AV1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AX$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AW1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AW$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AW1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AW1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AY$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AX1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AX$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AX1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AX1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>AZ$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AY1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AY$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AY1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AY1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>BA$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AZ1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>AZ$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AZ1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:AZ1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>BB$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BA1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>BA$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BA1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BA1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>BC$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BB1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>BB$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BB1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BB1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>BD$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BC1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>BC$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BC1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BC1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>BE$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BD1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>BD$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BD1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BD1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>BF$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BE1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>BE$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BE1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BE1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>BG$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BF1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>BF$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BF1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BF1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>BH$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BG1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>BG$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BG1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BG1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>BI$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BH1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>BH$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BH1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BH1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>BJ$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BI1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>BI$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BI1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BI1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>BK$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BJ1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>BJ$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BJ1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BJ1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>BL$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BK1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>BK$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BK1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BK1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>BM$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BL1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>BL$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BL1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BL1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>BN$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BM1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>BM$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BM1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BM1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>BO$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BN1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>BN$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BN1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BN1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>BP$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BO1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>BO$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BO1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BO1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>BQ$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BP1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>BP$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BP1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BP1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>BR$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BQ1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>BQ$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BQ1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BQ1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>BS$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BR1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>BR$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BR1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BR1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>BT$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BS1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>BS$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BS1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BS1948))))","v":0},{"$f":"IF(OFFSET($G1938, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1945, -$E1948, $E1948)=\"SL\",\nIF(OFFSET($G1938,-$E1948,$E1948)+$E1948>BU$5,IFERROR((OFFSET($G1937,-$E1948,$E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BT1948)),\nIF(OFFSET($G1939,-$E1948,$E1948)+$E1948>BT$5,IFERROR(((OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BT1948))*OFFSET($G1944, -$E1948, $E1948)/(OFFSET($G1938,-$E1948,$E1948))),0),OFFSET($G1937,-$E1948,$E1948)-SUM($G1948:BT1948))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1952)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>V$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:U1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>U$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:U1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:U1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>W$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:V1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>V$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:V1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:V1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>X$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:W1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>W$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:W1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:W1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>Y$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:X1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>X$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:X1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:X1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>Z$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:Y1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>Y$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:Y1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:Y1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AA$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:Z1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>Z$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:Z1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:Z1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AB$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AA1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AA$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AA1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AA1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AC$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AB1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AB$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AB1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AB1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AD$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AC1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AC$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AC1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AC1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AE$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AD1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AD$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AD1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AD1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AF$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AE1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AE$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AE1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AE1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AG$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AF1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AF$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AF1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AF1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AH$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AG1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AG$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AG1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AG1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AI$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AH1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AH$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AH1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AH1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AJ$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AI1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AI$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AI1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AI1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AK$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AJ1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AJ$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AJ1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AJ1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AL$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AK1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AK$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AK1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AK1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AM$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AL1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AL$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AL1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AL1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AN$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AM1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AM$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AM1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AM1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AO$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AN1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AN$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AN1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AN1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AP$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AO1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AO$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AO1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AO1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AQ$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AP1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AP$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AP1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AP1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AR$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AQ1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AQ$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AQ1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AQ1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AS$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AR1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AR$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AR1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AR1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AT$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AS1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AS$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AS1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AS1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AU$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AT1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AT$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AT1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AT1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AV$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AU1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AU$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AU1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AU1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AW$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AV1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AV$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AV1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AV1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AX$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AW1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AW$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AW1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AW1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AY$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AX1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AX$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AX1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AX1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>AZ$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AY1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AY$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AY1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AY1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>BA$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AZ1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>AZ$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AZ1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:AZ1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>BB$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BA1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>BA$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BA1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BA1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>BC$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BB1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>BB$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BB1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BB1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>BD$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BC1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>BC$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BC1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BC1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>BE$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BD1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>BD$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BD1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BD1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>BF$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BE1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>BE$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BE1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BE1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>BG$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BF1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>BF$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BF1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BF1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>BH$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BG1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>BG$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BG1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BG1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>BI$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BH1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>BH$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BH1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BH1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>BJ$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BI1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>BI$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BI1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BI1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>BK$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BJ1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>BJ$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BJ1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BJ1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>BL$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BK1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>BK$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BK1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BK1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>BM$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BL1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>BL$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BL1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BL1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>BN$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BM1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>BM$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BM1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BM1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>BO$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BN1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>BN$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BN1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BN1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>BP$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BO1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>BO$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BO1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BO1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>BQ$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BP1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>BP$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BP1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BP1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>BR$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BQ1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>BQ$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BQ1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BQ1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>BS$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BR1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>BR$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BR1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BR1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>BT$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BS1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>BS$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BS1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BS1969))))","v":0},{"$f":"IF(OFFSET($G1945, -$E1951, $E1952)=\"n/a\", 0, IF(OFFSET($G1948, -$E1951, $E1952)=\"SL\",\nIF(OFFSET($G1945, -$E1951, $E1952)+$E1952>BU$5, IFERROR((OFFSET($G1944, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))), 0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BT1969)),\nIF(OFFSET($G1946, -$E1951, $E1952)+$E1952>BT$5, IFERROR(((OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BT1969))*OFFSET($G1947, -$E1951, $E1952)/(OFFSET($G1945, -$E1951, $E1952))),0), OFFSET($G1944, -$E1951, $E1952)-SUM($G1969:BT1969))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1994)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>P$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:O1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>O$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:O1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:O1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>Q$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:P1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>P$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:P1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:P1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>R$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:Q1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>Q$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:Q1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:Q1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>S$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:R1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>R$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:R1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:R1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>T$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:S1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>S$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:S1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:S1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>U$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:T1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>T$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:T1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:T1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>V$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:U1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>U$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:U1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:U1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>W$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:V1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>V$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:V1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:V1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>X$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:W1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>W$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:W1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:W1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>Y$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:X1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>X$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:X1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:X1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>Z$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:Y1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>Y$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:Y1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:Y1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AA$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:Z1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>Z$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:Z1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:Z1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AB$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AA1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AA$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AA1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AA1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AC$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AB1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AB$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AB1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AB1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AD$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AC1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AC$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AC1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AC1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AE$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AD1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AD$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AD1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AD1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AF$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AE1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AE$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AE1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AE1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AG$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AF1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AF$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AF1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AF1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AH$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AG1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AG$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AG1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AG1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AI$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AH1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AH$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AH1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AH1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AJ$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AI1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AI$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AI1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AI1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AK$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AJ1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AJ$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AJ1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AJ1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AL$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AK1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AK$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AK1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AK1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AM$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AL1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AL$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AL1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AL1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AN$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AM1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AM$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AM1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AM1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AO$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AN1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AN$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AN1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AN1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AP$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AO1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AO$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AO1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AO1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AQ$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AP1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AP$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AP1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AP1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AR$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AQ1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AQ$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AQ1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AQ1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AS$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AR1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AR$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AR1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AR1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AT$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AS1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AS$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AS1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AS1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AU$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AT1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AT$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AT1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AT1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AV$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AU1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AU$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AU1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AU1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AW$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AV1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AV$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AV1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AV1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AX$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AW1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AW$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AW1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AW1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AY$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AX1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AX$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AX1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AX1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>AZ$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AY1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AY$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AY1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AY1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>BA$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AZ1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>AZ$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AZ1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:AZ1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>BB$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BA1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>BA$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BA1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BA1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>BC$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BB1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>BB$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BB1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BB1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>BD$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BC1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>BC$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BC1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BC1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>BE$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BD1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>BD$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BD1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BD1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>BF$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BE1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>BE$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BE1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BE1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>BG$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BF1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>BF$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BF1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BF1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>BH$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BG1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>BG$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BG1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BG1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>BI$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BH1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>BH$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BH1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BH1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>BJ$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BI1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>BI$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BI1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BI1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>BK$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BJ1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>BJ$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BJ1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BJ1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>BL$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BK1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>BK$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BK1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BK1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>BM$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BL1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>BL$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BL1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BL1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>BN$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BM1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>BM$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BM1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BM1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>BO$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BN1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>BN$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BN1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BN1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>BP$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BO1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>BO$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BO1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BO1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>BQ$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BP1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>BP$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BP1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BP1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>BR$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BQ1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>BQ$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BQ1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BQ1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>BS$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BR1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>BR$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BR1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BR1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>BT$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BS1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>BS$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BS1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BS1994))))","v":0},{"$f":"IF(OFFSET($G1984, -$E1994, $E1994)=\"n/a\",0,IF(OFFSET($G1991, -$E1994, $E1994)=\"SL\",\nIF(OFFSET($G1984,-$E1994,$E1994)+$E1994>BU$5,IFERROR((OFFSET($G1983,-$E1994,$E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BT1994)),\nIF(OFFSET($G1985,-$E1994,$E1994)+$E1994>BT$5,IFERROR(((OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BT1994))*OFFSET($G1990, -$E1994, $E1994)/(OFFSET($G1984,-$E1994,$E1994))),0),OFFSET($G1983,-$E1994,$E1994)-SUM($G1994:BT1994))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1997)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>S$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:R1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>R$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:R1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:R1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>T$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:S1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>S$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:S1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:S1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>U$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:T1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>T$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:T1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:T1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>V$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:U1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>U$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:U1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:U1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>W$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:V1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>V$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:V1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:V1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>X$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:W1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>W$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:W1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:W1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>Y$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:X1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>X$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:X1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:X1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>Z$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:Y1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>Y$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:Y1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:Y1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AA$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:Z1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>Z$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:Z1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:Z1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AB$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AA1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AA$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AA1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AA1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AC$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AB1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AB$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AB1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AB1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AD$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AC1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AC$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AC1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AC1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AE$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AD1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AD$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AD1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AD1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AF$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AE1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AE$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AE1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AE1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AG$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AF1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AF$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AF1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AF1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AH$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AG1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AG$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AG1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AG1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AI$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AH1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AH$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AH1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AH1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AJ$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AI1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AI$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AI1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AI1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AK$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AJ1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AJ$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AJ1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AJ1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AL$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AK1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AK$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AK1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AK1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AM$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AL1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AL$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AL1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AL1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AN$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AM1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AM$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AM1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AM1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AO$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AN1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AN$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AN1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AN1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AP$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AO1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AO$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AO1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AO1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AQ$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AP1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AP$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AP1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AP1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AR$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AQ1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AQ$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AQ1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AQ1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AS$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AR1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AR$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AR1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AR1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AT$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AS1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AS$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AS1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AS1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AU$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AT1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AT$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AT1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AT1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AV$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AU1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AU$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AU1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AU1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AW$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AV1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AV$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AV1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AV1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AX$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AW1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AW$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AW1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AW1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AY$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AX1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AX$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AX1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AX1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>AZ$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AY1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AY$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AY1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AY1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>BA$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AZ1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>AZ$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AZ1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:AZ1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>BB$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BA1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>BA$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BA1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BA1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>BC$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BB1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>BB$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BB1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BB1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>BD$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BC1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>BC$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BC1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BC1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>BE$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BD1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>BD$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BD1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BD1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>BF$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BE1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>BE$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BE1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BE1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>BG$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BF1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>BF$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BF1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BF1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>BH$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BG1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>BG$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BG1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BG1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>BI$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BH1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>BH$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BH1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BH1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>BJ$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BI1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>BI$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BI1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BI1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>BK$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BJ1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>BJ$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BJ1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BJ1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>BL$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BK1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>BK$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BK1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BK1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>BM$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BL1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>BL$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BL1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BL1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>BN$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BM1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>BM$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BM1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BM1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>BO$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BN1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>BN$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BN1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BN1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>BP$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BO1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>BO$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BO1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BO1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>BQ$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BP1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>BP$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BP1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BP1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>BR$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BQ1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>BQ$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BQ1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BQ1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>BS$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BR1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>BR$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BR1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BR1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>BT$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BS1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>BS$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BS1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BS1997))))","v":0},{"$f":"IF(OFFSET($G1987, -$E1997, $E1997)=\"n/a\",0,IF(OFFSET($G1994, -$E1997, $E1997)=\"SL\",\nIF(OFFSET($G1987,-$E1997,$E1997)+$E1997>BU$5,IFERROR((OFFSET($G1986,-$E1997,$E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BT1997)),\nIF(OFFSET($G1988,-$E1997,$E1997)+$E1997>BT$5,IFERROR(((OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BT1997))*OFFSET($G1993, -$E1997, $E1997)/(OFFSET($G1987,-$E1997,$E1997))),0),OFFSET($G1986,-$E1997,$E1997)-SUM($G1997:BT1997))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E2023","v":"Asset class 43"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E2023, 'TAB input'!$D$18:$D$67, 0))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2043)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>Q$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:P2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>P$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:P2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:P2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>R$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:Q2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>Q$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:Q2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:Q2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>S$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:R2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>R$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:R2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:R2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>T$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:S2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>S$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:S2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:S2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>U$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:T2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>T$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:T2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:T2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>V$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:U2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>U$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:U2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:U2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>W$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:V2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>V$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:V2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:V2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>X$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:W2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>W$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:W2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:W2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>Y$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:X2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>X$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:X2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:X2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>Z$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:Y2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>Y$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:Y2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:Y2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AA$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:Z2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>Z$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:Z2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:Z2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AB$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AA2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AA$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AA2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AA2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AC$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AB2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AB$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AB2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AB2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AD$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AC2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AC$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AC2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AC2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AE$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AD2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AD$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AD2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AD2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AF$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AE2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AE$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AE2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AE2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AG$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AF2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AF$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AF2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AF2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AH$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AG2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AG$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AG2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AG2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AI$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AH2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AH$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AH2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AH2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AJ$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AI2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AI$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AI2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AI2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AK$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AJ2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AJ$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AJ2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AJ2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AL$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AK2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AK$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AK2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AK2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AM$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AL2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AL$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AL2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AL2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AN$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AM2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AM$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AM2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AM2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AO$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AN2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AN$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AN2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AN2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AP$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AO2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AO$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AO2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AO2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AQ$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AP2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AP$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AP2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AP2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AR$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AQ2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AQ$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AQ2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AQ2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AS$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AR2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AR$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AR2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AR2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AT$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AS2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AS$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AS2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AS2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AU$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AT2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AT$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AT2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AT2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AV$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AU2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AU$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AU2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AU2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AW$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AV2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AV$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AV2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AV2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AX$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AW2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AW$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AW2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AW2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AY$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AX2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AX$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AX2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AX2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>AZ$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AY2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AY$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AY2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AY2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>BA$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AZ2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>AZ$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AZ2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:AZ2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>BB$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BA2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>BA$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BA2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BA2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>BC$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BB2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>BB$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BB2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BB2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>BD$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BC2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>BC$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BC2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BC2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>BE$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BD2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>BD$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BD2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BD2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>BF$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BE2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>BE$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BE2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BE2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>BG$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BF2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>BF$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BF2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BF2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>BH$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BG2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>BG$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BG2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BG2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>BI$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BH2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>BH$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BH2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BH2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>BJ$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BI2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>BI$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BI2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BI2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>BK$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BJ2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>BJ$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BJ2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BJ2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>BL$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BK2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>BK$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BK2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BK2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>BM$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BL2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>BL$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BL2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BL2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>BN$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BM2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>BM$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BM2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BM2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>BO$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BN2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>BN$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BN2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BN2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>BP$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BO2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>BO$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BO2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BO2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>BQ$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BP2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>BP$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BP2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BP2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>BR$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BQ2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>BQ$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BQ2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BQ2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>BS$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BR2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>BR$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BR2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BR2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>BT$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BS2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>BS$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BS2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BS2043))))","v":0},{"$f":"IF(OFFSET($G2033, -$E2043, $E2043)=\"n/a\",0,IF(OFFSET($G2040, -$E2043, $E2043)=\"SL\",\nIF(OFFSET($G2033,-$E2043,$E2043)+$E2043>BU$5,IFERROR((OFFSET($G2032,-$E2043,$E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BT2043)),\nIF(OFFSET($G2034,-$E2043,$E2043)+$E2043>BT$5,IFERROR(((OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BT2043))*OFFSET($G2039, -$E2043, $E2043)/(OFFSET($G2033,-$E2043,$E2043))),0),OFFSET($G2032,-$E2043,$E2043)-SUM($G2043:BT2043))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2047)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>U$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:T2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>T$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:T2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:T2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>V$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:U2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>U$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:U2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:U2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>W$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:V2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>V$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:V2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:V2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>X$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:W2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>W$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:W2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:W2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>Y$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:X2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>X$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:X2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:X2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>Z$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:Y2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>Y$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:Y2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:Y2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AA$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:Z2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>Z$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:Z2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:Z2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AB$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AA2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AA$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AA2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AA2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AC$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AB2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AB$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AB2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AB2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AD$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AC2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AC$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AC2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AC2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AE$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AD2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AD$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AD2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AD2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AF$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AE2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AE$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AE2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AE2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AG$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AF2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AF$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AF2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AF2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AH$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AG2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AG$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AG2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AG2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AI$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AH2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AH$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AH2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AH2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AJ$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AI2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AI$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AI2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AI2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AK$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AJ2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AJ$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AJ2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AJ2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AL$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AK2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AK$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AK2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AK2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AM$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AL2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AL$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AL2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AL2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AN$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AM2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AM$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AM2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AM2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AO$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AN2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AN$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AN2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AN2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AP$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AO2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AO$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AO2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AO2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AQ$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AP2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AP$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AP2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AP2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AR$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AQ2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AQ$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AQ2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AQ2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AS$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AR2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AR$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AR2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AR2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AT$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AS2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AS$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AS2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AS2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AU$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AT2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AT$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AT2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AT2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AV$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AU2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AU$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AU2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AU2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AW$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AV2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AV$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AV2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AV2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AX$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AW2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AW$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AW2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AW2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AY$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AX2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AX$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AX2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AX2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>AZ$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AY2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AY$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AY2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AY2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>BA$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AZ2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>AZ$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AZ2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:AZ2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>BB$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BA2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>BA$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BA2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BA2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>BC$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BB2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>BB$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BB2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BB2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>BD$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BC2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>BC$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BC2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BC2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>BE$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BD2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>BD$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BD2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BD2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>BF$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BE2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>BE$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BE2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BE2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>BG$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BF2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>BF$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BF2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BF2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>BH$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BG2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>BG$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BG2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BG2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>BI$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BH2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>BH$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BH2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BH2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>BJ$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BI2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>BI$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BI2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BI2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>BK$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BJ2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>BJ$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BJ2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BJ2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>BL$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BK2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>BK$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BK2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BK2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>BM$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BL2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>BL$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BL2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BL2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>BN$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BM2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>BM$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BM2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BM2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>BO$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BN2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>BN$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BN2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BN2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>BP$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BO2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>BO$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BO2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BO2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>BQ$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BP2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>BP$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BP2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BP2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>BR$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BQ2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>BQ$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BQ2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BQ2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>BS$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BR2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>BR$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BR2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BR2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>BT$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BS2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>BS$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BS2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BS2064))))","v":0},{"$f":"IF(OFFSET($G2040, -$E2046, $E2047)=\"n/a\", 0, IF(OFFSET($G2043, -$E2046, $E2047)=\"SL\",\nIF(OFFSET($G2040, -$E2046, $E2047)+$E2047>BU$5, IFERROR((OFFSET($G2039, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))), 0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BT2064)),\nIF(OFFSET($G2041, -$E2046, $E2047)+$E2047>BT$5, IFERROR(((OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BT2064))*OFFSET($G2042, -$E2046, $E2047)/(OFFSET($G2040, -$E2046, $E2047))),0), OFFSET($G2039, -$E2046, $E2047)-SUM($G2064:BT2064))))","v":0}]
[null,null,null,null,{"$f":"E2023+1","v":44},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E2071)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E2071)-INDEX('TAB input'!H$72:H$121, $E2071)-INDEX('TAB input'!H$126:H$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E2071)-INDEX('TAB input'!I$72:I$121, $E2071)-INDEX('TAB input'!I$126:I$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E2071)-INDEX('TAB input'!J$72:J$121, $E2071)-INDEX('TAB input'!J$126:J$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E2071)-INDEX('TAB input'!K$72:K$121, $E2071)-INDEX('TAB input'!K$126:K$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E2071)-INDEX('TAB input'!L$72:L$121, $E2071)-INDEX('TAB input'!L$126:L$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E2071)-INDEX('TAB input'!M$72:M$121, $E2071)-INDEX('TAB input'!M$126:M$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E2071)-INDEX('TAB input'!N$72:N$121, $E2071)-INDEX('TAB input'!N$126:N$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E2071)-INDEX('TAB input'!O$72:O$121, $E2071)-INDEX('TAB input'!O$126:O$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E2071)-INDEX('TAB input'!P$72:P$121, $E2071)-INDEX('TAB input'!P$126:P$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E2071)-INDEX('TAB input'!Q$72:Q$121, $E2071)-INDEX('TAB input'!Q$126:Q$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E2071)-INDEX('TAB input'!R$72:R$121, $E2071)-INDEX('TAB input'!R$126:R$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E2071)-INDEX('TAB input'!S$72:S$121, $E2071)-INDEX('TAB input'!S$126:S$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E2071)-INDEX('TAB input'!T$72:T$121, $E2071)-INDEX('TAB input'!T$126:T$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E2071)-INDEX('TAB input'!U$72:U$121, $E2071)-INDEX('TAB input'!U$126:U$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E2071)-INDEX('TAB input'!V$72:V$121, $E2071)-INDEX('TAB input'!V$126:V$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E2071)-INDEX('TAB input'!W$72:W$121, $E2071)-INDEX('TAB input'!W$126:W$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E2071)-INDEX('TAB input'!X$72:X$121, $E2071)-INDEX('TAB input'!X$126:X$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E2071)-INDEX('TAB input'!Y$72:Y$121, $E2071)-INDEX('TAB input'!Y$126:Y$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E2071)-INDEX('TAB input'!Z$72:Z$121, $E2071)-INDEX('TAB input'!Z$126:Z$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E2071)-INDEX('TAB input'!AA$72:AA$121, $E2071)-INDEX('TAB input'!AA$126:AA$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E2071)-INDEX('TAB input'!AB$72:AB$121, $E2071)-INDEX('TAB input'!AB$126:AB$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E2071)-INDEX('TAB input'!AC$72:AC$121, $E2071)-INDEX('TAB input'!AC$126:AC$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E2071)-INDEX('TAB input'!AD$72:AD$121, $E2071)-INDEX('TAB input'!AD$126:AD$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E2071)-INDEX('TAB input'!AE$72:AE$121, $E2071)-INDEX('TAB input'!AE$126:AE$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E2071)-INDEX('TAB input'!AF$72:AF$121, $E2071)-INDEX('TAB input'!AF$126:AF$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E2071)-INDEX('TAB input'!AG$72:AG$121, $E2071)-INDEX('TAB input'!AG$126:AG$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E2071)-INDEX('TAB input'!AH$72:AH$121, $E2071)-INDEX('TAB input'!AH$126:AH$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E2071)-INDEX('TAB input'!AI$72:AI$121, $E2071)-INDEX('TAB input'!AI$126:AI$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E2071)-INDEX('TAB input'!AJ$72:AJ$121, $E2071)-INDEX('TAB input'!AJ$126:AJ$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E2071)-INDEX('TAB input'!AK$72:AK$121, $E2071)-INDEX('TAB input'!AK$126:AK$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E2071)-INDEX('TAB input'!AL$72:AL$121, $E2071)-INDEX('TAB input'!AL$126:AL$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E2071)-INDEX('TAB input'!AM$72:AM$121, $E2071)-INDEX('TAB input'!AM$126:AM$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E2071)-INDEX('TAB input'!AN$72:AN$121, $E2071)-INDEX('TAB input'!AN$126:AN$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E2071)-INDEX('TAB input'!AO$72:AO$121, $E2071)-INDEX('TAB input'!AO$126:AO$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E2071)-INDEX('TAB input'!AP$72:AP$121, $E2071)-INDEX('TAB input'!AP$126:AP$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E2071)-INDEX('TAB input'!AQ$72:AQ$121, $E2071)-INDEX('TAB input'!AQ$126:AQ$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E2071)-INDEX('TAB input'!AR$72:AR$121, $E2071)-INDEX('TAB input'!AR$126:AR$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E2071)-INDEX('TAB input'!AS$72:AS$121, $E2071)-INDEX('TAB input'!AS$126:AS$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E2071)-INDEX('TAB input'!AT$72:AT$121, $E2071)-INDEX('TAB input'!AT$126:AT$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E2071)-INDEX('TAB input'!AU$72:AU$121, $E2071)-INDEX('TAB input'!AU$126:AU$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E2071)-INDEX('TAB input'!AV$72:AV$121, $E2071)-INDEX('TAB input'!AV$126:AV$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E2071)-INDEX('TAB input'!AW$72:AW$121, $E2071)-INDEX('TAB input'!AW$126:AW$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E2071)-INDEX('TAB input'!AX$72:AX$121, $E2071)-INDEX('TAB input'!AX$126:AX$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E2071)-INDEX('TAB input'!AY$72:AY$121, $E2071)-INDEX('TAB input'!AY$126:AY$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E2071)-INDEX('TAB input'!AZ$72:AZ$121, $E2071)-INDEX('TAB input'!AZ$126:AZ$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E2071)-INDEX('TAB input'!BA$72:BA$121, $E2071)-INDEX('TAB input'!BA$126:BA$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E2071)-INDEX('TAB input'!BB$72:BB$121, $E2071)-INDEX('TAB input'!BB$126:BB$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E2071)-INDEX('TAB input'!BC$72:BC$121, $E2071)-INDEX('TAB input'!BC$126:BC$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E2071)-INDEX('TAB input'!BD$72:BD$121, $E2071)-INDEX('TAB input'!BD$126:BD$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E2071)-INDEX('TAB input'!BE$72:BE$121, $E2071)-INDEX('TAB input'!BE$126:BE$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E2071)-INDEX('TAB input'!BF$72:BF$121, $E2071)-INDEX('TAB input'!BF$126:BF$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E2071)-INDEX('TAB input'!BG$72:BG$121, $E2071)-INDEX('TAB input'!BG$126:BG$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E2071)-INDEX('TAB input'!BH$72:BH$121, $E2071)-INDEX('TAB input'!BH$126:BH$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E2071)-INDEX('TAB input'!BI$72:BI$121, $E2071)-INDEX('TAB input'!BI$126:BI$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E2071)-INDEX('TAB input'!BJ$72:BJ$121, $E2071)-INDEX('TAB input'!BJ$126:BJ$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E2071)-INDEX('TAB input'!BK$72:BK$121, $E2071)-INDEX('TAB input'!BK$126:BK$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E2071)-INDEX('TAB input'!BL$72:BL$121, $E2071)-INDEX('TAB input'!BL$126:BL$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E2071)-INDEX('TAB input'!BM$72:BM$121, $E2071)-INDEX('TAB input'!BM$126:BM$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E2071)-INDEX('TAB input'!BN$72:BN$121, $E2071)-INDEX('TAB input'!BN$126:BN$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E2071)-INDEX('TAB input'!BO$72:BO$121, $E2071)-INDEX('TAB input'!BO$126:BO$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E2071)-INDEX('TAB input'!BP$72:BP$121, $E2071)-INDEX('TAB input'!BP$126:BP$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E2071)-INDEX('TAB input'!BQ$72:BQ$121, $E2071)-INDEX('TAB input'!BQ$126:BQ$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E2071)-INDEX('TAB input'!BR$72:BR$121, $E2071)-INDEX('TAB input'!BR$126:BR$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E2071)-INDEX('TAB input'!BS$72:BS$121, $E2071)-INDEX('TAB input'!BS$126:BS$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E2071)-INDEX('TAB input'!BT$72:BT$121, $E2071)-INDEX('TAB input'!BT$126:BT$175, $E2071)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E2071)-INDEX('TAB input'!BU$72:BU$121, $E2071)-INDEX('TAB input'!BU$126:BU$175, $E2071)","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2092)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>R$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:Q2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>Q$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:Q2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:Q2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>S$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:R2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>R$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:R2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:R2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>T$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:S2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>S$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:S2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:S2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>U$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:T2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>T$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:T2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:T2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>V$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:U2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>U$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:U2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:U2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>W$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:V2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>V$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:V2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:V2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>X$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:W2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>W$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:W2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:W2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>Y$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:X2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>X$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:X2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:X2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>Z$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:Y2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>Y$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:Y2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:Y2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AA$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:Z2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>Z$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:Z2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:Z2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AB$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AA2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AA$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AA2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AA2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AC$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AB2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AB$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AB2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AB2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AD$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AC2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AC$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AC2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AC2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AE$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AD2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AD$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AD2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AD2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AF$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AE2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AE$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AE2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AE2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AG$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AF2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AF$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AF2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AF2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AH$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AG2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AG$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AG2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AG2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AI$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AH2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AH$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AH2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AH2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AJ$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AI2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AI$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AI2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AI2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AK$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AJ2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AJ$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AJ2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AJ2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AL$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AK2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AK$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AK2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AK2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AM$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AL2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AL$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AL2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AL2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AN$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AM2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AM$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AM2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AM2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AO$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AN2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AN$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AN2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AN2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AP$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AO2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AO$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AO2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AO2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AQ$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AP2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AP$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AP2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AP2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AR$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AQ2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AQ$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AQ2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AQ2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AS$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AR2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AR$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AR2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AR2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AT$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AS2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AS$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AS2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AS2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AU$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AT2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AT$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AT2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AT2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AV$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AU2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AU$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AU2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AU2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AW$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AV2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AV$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AV2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AV2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AX$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AW2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AW$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AW2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AW2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AY$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AX2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AX$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AX2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AX2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>AZ$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AY2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AY$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AY2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AY2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>BA$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AZ2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>AZ$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AZ2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:AZ2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>BB$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BA2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>BA$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BA2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BA2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>BC$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BB2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>BB$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BB2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BB2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>BD$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BC2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>BC$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BC2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BC2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>BE$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BD2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>BD$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BD2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BD2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>BF$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BE2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>BE$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BE2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BE2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>BG$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BF2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>BF$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BF2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BF2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>BH$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BG2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>BG$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BG2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BG2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>BI$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BH2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>BH$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BH2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BH2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>BJ$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BI2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>BI$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BI2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BI2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>BK$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BJ2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>BJ$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BJ2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BJ2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>BL$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BK2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>BK$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BK2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BK2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>BM$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BL2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>BL$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BL2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BL2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>BN$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BM2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>BM$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BM2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BM2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>BO$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BN2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>BN$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BN2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BN2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>BP$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BO2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>BO$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BO2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BO2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>BQ$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BP2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>BP$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BP2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BP2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>BR$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BQ2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>BQ$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BQ2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BQ2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>BS$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BR2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>BR$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BR2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BR2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>BT$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BS2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>BS$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BS2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BS2092))))","v":0},{"$f":"IF(OFFSET($G2082, -$E2092, $E2092)=\"n/a\",0,IF(OFFSET($G2089, -$E2092, $E2092)=\"SL\",\nIF(OFFSET($G2082,-$E2092,$E2092)+$E2092>BU$5,IFERROR((OFFSET($G2081,-$E2092,$E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BT2092)),\nIF(OFFSET($G2083,-$E2092,$E2092)+$E2092>BT$5,IFERROR(((OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BT2092))*OFFSET($G2088, -$E2092, $E2092)/(OFFSET($G2082,-$E2092,$E2092))),0),OFFSET($G2081,-$E2092,$E2092)-SUM($G2092:BT2092))))","v":0}]
[]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2138)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>P$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:O2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>O$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:O2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:O2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>Q$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:P2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>P$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:P2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:P2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>R$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:Q2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>Q$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:Q2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:Q2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>S$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:R2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>R$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:R2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:R2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>T$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:S2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>S$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:S2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:S2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>U$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:T2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>T$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:T2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:T2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>V$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:U2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>U$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:U2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:U2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>W$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:V2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>V$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:V2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:V2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>X$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:W2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>W$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:W2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:W2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>Y$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:X2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>X$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:X2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:X2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>Z$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:Y2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>Y$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:Y2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:Y2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AA$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:Z2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>Z$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:Z2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:Z2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AB$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AA2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AA$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AA2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AA2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AC$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AB2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AB$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AB2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AB2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AD$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AC2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AC$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AC2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AC2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AE$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AD2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AD$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AD2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AD2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AF$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AE2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AE$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AE2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AE2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AG$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AF2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AF$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AF2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AF2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AH$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AG2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AG$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AG2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AG2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AI$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AH2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AH$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AH2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AH2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AJ$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AI2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AI$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AI2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AI2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AK$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AJ2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AJ$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AJ2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AJ2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AL$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AK2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AK$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AK2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AK2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AM$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AL2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AL$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AL2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AL2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AN$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AM2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AM$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AM2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AM2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AO$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AN2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AN$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AN2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AN2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AP$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AO2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AO$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AO2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AO2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AQ$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AP2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AP$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AP2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AP2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AR$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AQ2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AQ$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AQ2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AQ2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AS$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AR2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AR$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AR2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AR2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AT$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AS2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AS$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AS2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AS2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AU$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AT2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AT$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AT2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AT2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AV$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AU2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AU$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AU2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AU2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AW$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AV2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AV$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AV2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AV2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AX$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AW2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AW$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AW2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AW2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AY$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AX2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AX$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AX2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AX2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>AZ$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AY2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AY$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AY2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AY2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>BA$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AZ2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>AZ$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AZ2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:AZ2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>BB$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BA2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>BA$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BA2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BA2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>BC$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BB2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>BB$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BB2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BB2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>BD$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BC2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>BC$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BC2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BC2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>BE$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BD2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>BD$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BD2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BD2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>BF$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BE2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>BE$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BE2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BE2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>BG$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BF2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>BF$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BF2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BF2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>BH$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BG2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>BG$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BG2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BG2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>BI$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BH2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>BH$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BH2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BH2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>BJ$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BI2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>BI$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BI2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BI2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>BK$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BJ2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>BJ$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BJ2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BJ2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>BL$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BK2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>BK$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BK2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BK2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>BM$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BL2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>BL$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BL2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BL2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>BN$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BM2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>BM$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BM2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BM2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>BO$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BN2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>BN$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BN2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BN2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>BP$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BO2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>BO$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BO2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BO2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>BQ$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BP2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>BP$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BP2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BP2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>BR$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BQ2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>BQ$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BQ2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BQ2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>BS$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BR2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>BR$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BR2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BR2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>BT$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BS2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>BS$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BS2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BS2138))))","v":0},{"$f":"IF(OFFSET($G2128, -$E2138, $E2138)=\"n/a\",0,IF(OFFSET($G2135, -$E2138, $E2138)=\"SL\",\nIF(OFFSET($G2128,-$E2138,$E2138)+$E2138>BU$5,IFERROR((OFFSET($G2127,-$E2138,$E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BT2138)),\nIF(OFFSET($G2129,-$E2138,$E2138)+$E2138>BT$5,IFERROR(((OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BT2138))*OFFSET($G2134, -$E2138, $E2138)/(OFFSET($G2128,-$E2138,$E2138))),0),OFFSET($G2127,-$E2138,$E2138)-SUM($G2138:BT2138))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2141)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>S$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:R2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>R$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:R2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:R2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>T$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:S2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>S$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:S2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:S2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>U$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:T2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>T$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:T2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:T2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>V$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:U2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>U$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:U2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:U2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>W$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:V2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>V$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:V2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:V2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>X$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:W2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>W$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:W2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:W2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>Y$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:X2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>X$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:X2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:X2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>Z$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:Y2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>Y$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:Y2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:Y2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AA$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:Z2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>Z$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:Z2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:Z2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AB$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AA2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AA$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AA2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AA2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AC$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AB2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AB$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AB2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AB2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AD$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AC2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AC$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AC2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AC2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AE$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AD2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AD$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AD2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AD2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AF$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AE2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AE$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AE2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AE2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AG$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AF2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AF$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AF2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AF2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AH$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AG2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AG$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AG2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AG2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AI$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AH2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AH$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AH2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AH2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AJ$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AI2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AI$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AI2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AI2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AK$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AJ2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AJ$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AJ2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AJ2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AL$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AK2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AK$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AK2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AK2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AM$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AL2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AL$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AL2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AL2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AN$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AM2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AM$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AM2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AM2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AO$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AN2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AN$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AN2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AN2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AP$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AO2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AO$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AO2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AO2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AQ$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AP2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AP$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AP2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AP2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AR$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AQ2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AQ$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AQ2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AQ2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AS$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AR2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AR$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AR2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AR2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AT$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AS2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AS$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AS2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AS2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AU$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AT2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AT$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AT2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AT2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AV$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AU2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AU$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AU2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AU2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AW$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AV2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AV$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AV2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AV2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AX$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AW2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AW$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AW2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AW2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AY$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AX2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AX$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AX2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AX2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>AZ$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AY2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AY$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AY2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AY2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>BA$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AZ2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>AZ$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AZ2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:AZ2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>BB$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BA2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>BA$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BA2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BA2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>BC$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BB2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>BB$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BB2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BB2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>BD$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BC2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>BC$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BC2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BC2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>BE$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BD2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>BD$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BD2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BD2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>BF$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BE2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>BE$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BE2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BE2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>BG$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BF2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>BF$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BF2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BF2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>BH$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BG2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>BG$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BG2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BG2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>BI$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BH2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>BH$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BH2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BH2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>BJ$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BI2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>BI$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BI2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BI2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>BK$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BJ2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>BJ$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BJ2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BJ2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>BL$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BK2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>BK$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BK2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BK2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>BM$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BL2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>BL$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BL2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BL2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>BN$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BM2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>BM$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BM2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BM2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>BO$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BN2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>BN$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BN2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BN2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>BP$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BO2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>BO$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BO2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BO2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>BQ$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BP2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>BP$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BP2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BP2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>BR$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BQ2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>BQ$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BQ2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BQ2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>BS$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BR2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>BR$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BR2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BR2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>BT$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BS2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>BS$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BS2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BS2141))))","v":0},{"$f":"IF(OFFSET($G2131, -$E2141, $E2141)=\"n/a\",0,IF(OFFSET($G2138, -$E2141, $E2141)=\"SL\",\nIF(OFFSET($G2131,-$E2141,$E2141)+$E2141>BU$5,IFERROR((OFFSET($G2130,-$E2141,$E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BT2141)),\nIF(OFFSET($G2132,-$E2141,$E2141)+$E2141>BT$5,IFERROR(((OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BT2141))*OFFSET($G2137, -$E2141, $E2141)/(OFFSET($G2131,-$E2141,$E2141))),0),OFFSET($G2130,-$E2141,$E2141)-SUM($G2141:BT2141))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E2167","v":"Asset class 46"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E2167, 'TAB input'!$D$18:$D$67, 0))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2187)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>Q$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:P2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>P$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:P2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:P2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>R$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:Q2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>Q$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:Q2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:Q2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>S$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:R2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>R$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:R2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:R2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>T$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:S2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>S$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:S2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:S2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>U$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:T2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>T$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:T2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:T2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>V$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:U2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>U$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:U2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:U2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>W$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:V2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>V$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:V2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:V2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>X$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:W2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>W$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:W2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:W2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>Y$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:X2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>X$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:X2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:X2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>Z$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:Y2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>Y$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:Y2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:Y2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AA$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:Z2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>Z$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:Z2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:Z2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AB$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AA2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AA$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AA2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AA2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AC$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AB2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AB$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AB2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AB2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AD$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AC2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AC$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AC2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AC2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AE$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AD2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AD$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AD2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AD2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AF$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AE2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AE$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AE2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AE2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AG$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AF2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AF$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AF2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AF2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AH$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AG2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AG$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AG2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AG2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AI$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AH2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AH$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AH2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AH2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AJ$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AI2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AI$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AI2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AI2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AK$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AJ2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AJ$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AJ2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AJ2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AL$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AK2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AK$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AK2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AK2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AM$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AL2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AL$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AL2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AL2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AN$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AM2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AM$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AM2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AM2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AO$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AN2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AN$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AN2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AN2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AP$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AO2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AO$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AO2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AO2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AQ$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AP2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AP$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AP2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AP2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AR$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AQ2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AQ$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AQ2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AQ2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AS$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AR2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AR$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AR2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AR2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AT$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AS2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AS$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AS2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AS2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AU$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AT2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AT$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AT2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AT2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AV$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AU2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AU$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AU2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AU2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AW$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AV2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AV$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AV2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AV2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AX$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AW2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AW$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AW2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AW2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AY$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AX2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AX$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AX2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AX2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AZ$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AY2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AY$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AY2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AY2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BA$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AZ2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AZ$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AZ2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AZ2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BB$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BA2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BA$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BA2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BA2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BC$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BB2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BB$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BB2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BB2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BD$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BC2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BC$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BC2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BC2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BE$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BD2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BD$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BD2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BD2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BF$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BE2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BE$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BE2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BE2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BG$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BF2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BF$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BF2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BF2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BH$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BG2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BG$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BG2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BG2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BI$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BH2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BH$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BH2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BH2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BJ$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BI2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BI$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BI2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BI2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BK$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BJ2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BJ$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BJ2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BJ2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BL$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BK2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BK$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BK2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BK2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BM$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BL2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BL$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BL2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BL2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BN$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BM2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BM$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BM2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BM2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BO$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BN2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BN$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BN2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BN2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BP$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BO2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BO$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BO2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BO2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BQ$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BP2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BP$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BP2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BP2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BR$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BQ2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BQ$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BQ2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BQ2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BS$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BR2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BR$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BR2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BR2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BT$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BS2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BS$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BS2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BS2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BU$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BT2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BT$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BT2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BT2187))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2191)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>U$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:T2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>T$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:T2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:T2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>V$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:U2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>U$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:U2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:U2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>W$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:V2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>V$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:V2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:V2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>X$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:W2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>W$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:W2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:W2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>Y$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:X2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>X$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:X2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:X2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>Z$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:Y2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>Y$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:Y2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:Y2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AA$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:Z2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>Z$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:Z2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:Z2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AB$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AA2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AA$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AA2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AA2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AC$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AB2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AB$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AB2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AB2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AD$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AC2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AC$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AC2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AC2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AE$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AD2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AD$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AD2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AD2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AF$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AE2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AE$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AE2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AE2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AG$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AF2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AF$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AF2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AF2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AH$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AG2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AG$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AG2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AG2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AI$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AH2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AH$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AH2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AH2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AJ$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AI2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AI$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AI2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AI2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AK$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AJ2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AJ$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AJ2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AJ2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AL$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AK2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AK$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AK2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AK2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AM$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AL2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AL$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AL2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AL2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AN$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AM2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AM$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AM2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AM2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AO$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AN2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AN$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AN2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AN2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AP$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AO2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AO$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AO2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AO2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AQ$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AP2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AP$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AP2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AP2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AR$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AQ2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AQ$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AQ2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AQ2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AS$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AR2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AR$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AR2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AR2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AT$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AS2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AS$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AS2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AS2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AU$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AT2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AT$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AT2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AT2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AV$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AU2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AU$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AU2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AU2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AW$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AV2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AV$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AV2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AV2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AX$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AW2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AW$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AW2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AW2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AY$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AX2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AX$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AX2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AX2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>AZ$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AY2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AY$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AY2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AY2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>BA$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AZ2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>AZ$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AZ2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:AZ2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>BB$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BA2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>BA$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BA2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BA2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>BC$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BB2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>BB$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BB2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BB2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>BD$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BC2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>BC$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BC2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BC2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>BE$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BD2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>BD$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BD2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BD2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>BF$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BE2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>BE$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BE2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BE2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>BG$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BF2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>BF$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BF2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BF2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>BH$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BG2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>BG$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BG2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BG2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>BI$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BH2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>BH$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BH2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BH2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>BJ$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BI2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>BI$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BI2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BI2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>BK$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BJ2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>BJ$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BJ2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BJ2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>BL$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BK2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>BK$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BK2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BK2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>BM$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BL2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>BL$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BL2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BL2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>BN$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BM2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>BM$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BM2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BM2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>BO$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BN2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>BN$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BN2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BN2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>BP$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BO2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>BO$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BO2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BO2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>BQ$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BP2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>BP$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BP2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BP2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>BR$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BQ2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>BQ$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BQ2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BQ2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>BS$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BR2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>BR$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BR2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BR2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>BT$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BS2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>BS$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BS2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BS2208))))","v":0},{"$f":"IF(OFFSET($G2184, -$E2190, $E2191)=\"n/a\", 0, IF(OFFSET($G2187, -$E2190, $E2191)=\"SL\",\nIF(OFFSET($G2184, -$E2190, $E2191)+$E2191>BU$5, IFERROR((OFFSET($G2183, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))), 0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BT2208)),\nIF(OFFSET($G2185, -$E2190, $E2191)+$E2191>BT$5, IFERROR(((OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BT2208))*OFFSET($G2186, -$E2190, $E2191)/(OFFSET($G2184, -$E2190, $E2191))),0), OFFSET($G2183, -$E2190, $E2191)-SUM($G2208:BT2208))))","v":0}]
[null,null,null,null,{"$f":"E2167+1","v":47},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E2215)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E2215)-INDEX('TAB input'!H$72:H$121, $E2215)-INDEX('TAB input'!H$126:H$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E2215)-INDEX('TAB input'!I$72:I$121, $E2215)-INDEX('TAB input'!I$126:I$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E2215)-INDEX('TAB input'!J$72:J$121, $E2215)-INDEX('TAB input'!J$126:J$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E2215)-INDEX('TAB input'!K$72:K$121, $E2215)-INDEX('TAB input'!K$126:K$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E2215)-INDEX('TAB input'!L$72:L$121, $E2215)-INDEX('TAB input'!L$126:L$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E2215)-INDEX('TAB input'!M$72:M$121, $E2215)-INDEX('TAB input'!M$126:M$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E2215)-INDEX('TAB input'!N$72:N$121, $E2215)-INDEX('TAB input'!N$126:N$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E2215)-INDEX('TAB input'!O$72:O$121, $E2215)-INDEX('TAB input'!O$126:O$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E2215)-INDEX('TAB input'!P$72:P$121, $E2215)-INDEX('TAB input'!P$126:P$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E2215)-INDEX('TAB input'!Q$72:Q$121, $E2215)-INDEX('TAB input'!Q$126:Q$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E2215)-INDEX('TAB input'!R$72:R$121, $E2215)-INDEX('TAB input'!R$126:R$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E2215)-INDEX('TAB input'!S$72:S$121, $E2215)-INDEX('TAB input'!S$126:S$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E2215)-INDEX('TAB input'!T$72:T$121, $E2215)-INDEX('TAB input'!T$126:T$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E2215)-INDEX('TAB input'!U$72:U$121, $E2215)-INDEX('TAB input'!U$126:U$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E2215)-INDEX('TAB input'!V$72:V$121, $E2215)-INDEX('TAB input'!V$126:V$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E2215)-INDEX('TAB input'!W$72:W$121, $E2215)-INDEX('TAB input'!W$126:W$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E2215)-INDEX('TAB input'!X$72:X$121, $E2215)-INDEX('TAB input'!X$126:X$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E2215)-INDEX('TAB input'!Y$72:Y$121, $E2215)-INDEX('TAB input'!Y$126:Y$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E2215)-INDEX('TAB input'!Z$72:Z$121, $E2215)-INDEX('TAB input'!Z$126:Z$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E2215)-INDEX('TAB input'!AA$72:AA$121, $E2215)-INDEX('TAB input'!AA$126:AA$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E2215)-INDEX('TAB input'!AB$72:AB$121, $E2215)-INDEX('TAB input'!AB$126:AB$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E2215)-INDEX('TAB input'!AC$72:AC$121, $E2215)-INDEX('TAB input'!AC$126:AC$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E2215)-INDEX('TAB input'!AD$72:AD$121, $E2215)-INDEX('TAB input'!AD$126:AD$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E2215)-INDEX('TAB input'!AE$72:AE$121, $E2215)-INDEX('TAB input'!AE$126:AE$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E2215)-INDEX('TAB input'!AF$72:AF$121, $E2215)-INDEX('TAB input'!AF$126:AF$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E2215)-INDEX('TAB input'!AG$72:AG$121, $E2215)-INDEX('TAB input'!AG$126:AG$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E2215)-INDEX('TAB input'!AH$72:AH$121, $E2215)-INDEX('TAB input'!AH$126:AH$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E2215)-INDEX('TAB input'!AI$72:AI$121, $E2215)-INDEX('TAB input'!AI$126:AI$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E2215)-INDEX('TAB input'!AJ$72:AJ$121, $E2215)-INDEX('TAB input'!AJ$126:AJ$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E2215)-INDEX('TAB input'!AK$72:AK$121, $E2215)-INDEX('TAB input'!AK$126:AK$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E2215)-INDEX('TAB input'!AL$72:AL$121, $E2215)-INDEX('TAB input'!AL$126:AL$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E2215)-INDEX('TAB input'!AM$72:AM$121, $E2215)-INDEX('TAB input'!AM$126:AM$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E2215)-INDEX('TAB input'!AN$72:AN$121, $E2215)-INDEX('TAB input'!AN$126:AN$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E2215)-INDEX('TAB input'!AO$72:AO$121, $E2215)-INDEX('TAB input'!AO$126:AO$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E2215)-INDEX('TAB input'!AP$72:AP$121, $E2215)-INDEX('TAB input'!AP$126:AP$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E2215)-INDEX('TAB input'!AQ$72:AQ$121, $E2215)-INDEX('TAB input'!AQ$126:AQ$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E2215)-INDEX('TAB input'!AR$72:AR$121, $E2215)-INDEX('TAB input'!AR$126:AR$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E2215)-INDEX('TAB input'!AS$72:AS$121, $E2215)-INDEX('TAB input'!AS$126:AS$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E2215)-INDEX('TAB input'!AT$72:AT$121, $E2215)-INDEX('TAB input'!AT$126:AT$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E2215)-INDEX('TAB input'!AU$72:AU$121, $E2215)-INDEX('TAB input'!AU$126:AU$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E2215)-INDEX('TAB input'!AV$72:AV$121, $E2215)-INDEX('TAB input'!AV$126:AV$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E2215)-INDEX('TAB input'!AW$72:AW$121, $E2215)-INDEX('TAB input'!AW$126:AW$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E2215)-INDEX('TAB input'!AX$72:AX$121, $E2215)-INDEX('TAB input'!AX$126:AX$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E2215)-INDEX('TAB input'!AY$72:AY$121, $E2215)-INDEX('TAB input'!AY$126:AY$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E2215)-INDEX('TAB input'!AZ$72:AZ$121, $E2215)-INDEX('TAB input'!AZ$126:AZ$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E2215)-INDEX('TAB input'!BA$72:BA$121, $E2215)-INDEX('TAB input'!BA$126:BA$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E2215)-INDEX('TAB input'!BB$72:BB$121, $E2215)-INDEX('TAB input'!BB$126:BB$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E2215)-INDEX('TAB input'!BC$72:BC$121, $E2215)-INDEX('TAB input'!BC$126:BC$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E2215)-INDEX('TAB input'!BD$72:BD$121, $E2215)-INDEX('TAB input'!BD$126:BD$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E2215)-INDEX('TAB input'!BE$72:BE$121, $E2215)-INDEX('TAB input'!BE$126:BE$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E2215)-INDEX('TAB input'!BF$72:BF$121, $E2215)-INDEX('TAB input'!BF$126:BF$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E2215)-INDEX('TAB input'!BG$72:BG$121, $E2215)-INDEX('TAB input'!BG$126:BG$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E2215)-INDEX('TAB input'!BH$72:BH$121, $E2215)-INDEX('TAB input'!BH$126:BH$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E2215)-INDEX('TAB input'!BI$72:BI$121, $E2215)-INDEX('TAB input'!BI$126:BI$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E2215)-INDEX('TAB input'!BJ$72:BJ$121, $E2215)-INDEX('TAB input'!BJ$126:BJ$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E2215)-INDEX('TAB input'!BK$72:BK$121, $E2215)-INDEX('TAB input'!BK$126:BK$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E2215)-INDEX('TAB input'!BL$72:BL$121, $E2215)-INDEX('TAB input'!BL$126:BL$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E2215)-INDEX('TAB input'!BM$72:BM$121, $E2215)-INDEX('TAB input'!BM$126:BM$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E2215)-INDEX('TAB input'!BN$72:BN$121, $E2215)-INDEX('TAB input'!BN$126:BN$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E2215)-INDEX('TAB input'!BO$72:BO$121, $E2215)-INDEX('TAB input'!BO$126:BO$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E2215)-INDEX('TAB input'!BP$72:BP$121, $E2215)-INDEX('TAB input'!BP$126:BP$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E2215)-INDEX('TAB input'!BQ$72:BQ$121, $E2215)-INDEX('TAB input'!BQ$126:BQ$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E2215)-INDEX('TAB input'!BR$72:BR$121, $E2215)-INDEX('TAB input'!BR$126:BR$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E2215)-INDEX('TAB input'!BS$72:BS$121, $E2215)-INDEX('TAB input'!BS$126:BS$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E2215)-INDEX('TAB input'!BT$72:BT$121, $E2215)-INDEX('TAB input'!BT$126:BT$175, $E2215)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E2215)-INDEX('TAB input'!BU$72:BU$121, $E2215)-INDEX('TAB input'!BU$126:BU$175, $E2215)","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2236)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>R$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:Q2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>Q$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:Q2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:Q2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>S$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:R2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>R$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:R2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:R2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>T$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:S2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>S$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:S2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:S2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>U$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:T2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>T$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:T2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:T2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>V$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:U2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>U$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:U2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:U2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>W$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:V2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>V$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:V2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:V2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>X$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:W2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>W$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:W2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:W2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>Y$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:X2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>X$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:X2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:X2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>Z$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:Y2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>Y$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:Y2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:Y2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AA$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:Z2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>Z$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:Z2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:Z2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AB$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AA2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AA$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AA2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AA2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AC$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AB2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AB$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AB2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AB2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AD$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AC2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AC$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AC2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AC2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AE$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AD2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AD$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AD2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AD2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AF$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AE2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AE$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AE2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AE2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AG$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AF2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AF$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AF2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AF2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AH$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AG2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AG$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AG2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AG2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AI$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AH2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AH$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AH2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AH2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AJ$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AI2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AI$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AI2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AI2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AK$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AJ2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AJ$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AJ2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AJ2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AL$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AK2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AK$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AK2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AK2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AM$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AL2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AL$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AL2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AL2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AN$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AM2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AM$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AM2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AM2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AO$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AN2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AN$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AN2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AN2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AP$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AO2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AO$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AO2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AO2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AQ$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AP2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AP$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AP2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AP2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AR$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AQ2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AQ$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AQ2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AQ2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AS$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AR2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AR$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AR2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AR2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AT$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AS2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AS$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AS2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AS2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AU$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AT2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AT$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AT2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AT2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AV$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AU2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AU$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AU2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AU2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AW$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AV2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AV$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AV2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AV2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AX$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AW2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AW$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AW2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AW2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AY$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AX2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AX$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AX2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AX2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>AZ$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AY2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AY$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AY2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AY2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>BA$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AZ2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>AZ$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AZ2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:AZ2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>BB$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BA2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>BA$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BA2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BA2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>BC$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BB2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>BB$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BB2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BB2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>BD$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BC2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>BC$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BC2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BC2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>BE$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BD2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>BD$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BD2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BD2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>BF$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BE2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>BE$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BE2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BE2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>BG$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BF2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>BF$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BF2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BF2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>BH$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BG2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>BG$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BG2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BG2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>BI$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BH2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>BH$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BH2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BH2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>BJ$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BI2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>BI$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BI2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BI2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>BK$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BJ2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>BJ$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BJ2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BJ2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>BL$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BK2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>BK$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BK2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BK2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>BM$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BL2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>BL$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BL2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BL2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>BN$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BM2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>BM$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BM2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BM2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>BO$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BN2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>BN$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BN2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BN2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>BP$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BO2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>BO$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BO2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BO2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>BQ$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BP2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>BP$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BP2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BP2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>BR$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BQ2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>BQ$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BQ2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BQ2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>BS$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BR2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>BR$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BR2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BR2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>BT$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BS2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>BS$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BS2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BS2236))))","v":0},{"$f":"IF(OFFSET($G2226, -$E2236, $E2236)=\"n/a\",0,IF(OFFSET($G2233, -$E2236, $E2236)=\"SL\",\nIF(OFFSET($G2226,-$E2236,$E2236)+$E2236>BU$5,IFERROR((OFFSET($G2225,-$E2236,$E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BT2236)),\nIF(OFFSET($G2227,-$E2236,$E2236)+$E2236>BT$5,IFERROR(((OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BT2236))*OFFSET($G2232, -$E2236, $E2236)/(OFFSET($G2226,-$E2236,$E2236))),0),OFFSET($G2225,-$E2236,$E2236)-SUM($G2236:BT2236))))","v":0}]
[]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2282)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>P$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:O2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>O$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:O2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:O2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>Q$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:P2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>P$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:P2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:P2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>R$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:Q2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>Q$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:Q2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:Q2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>S$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:R2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>R$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:R2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:R2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>T$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:S2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>S$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:S2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:S2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>U$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:T2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>T$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:T2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:T2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>V$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:U2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>U$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:U2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:U2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>W$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:V2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>V$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:V2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:V2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>X$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:W2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>W$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:W2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:W2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>Y$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:X2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>X$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:X2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:X2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>Z$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:Y2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>Y$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:Y2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:Y2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AA$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:Z2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>Z$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:Z2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:Z2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AB$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AA2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AA$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AA2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AA2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AC$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AB2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AB$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AB2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AB2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AD$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AC2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AC$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AC2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AC2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AE$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AD2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AD$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AD2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AD2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AF$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AE2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AE$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AE2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AE2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AG$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AF2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AF$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AF2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AF2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AH$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AG2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AG$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AG2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AG2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AI$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AH2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AH$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AH2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AH2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AJ$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AI2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AI$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AI2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AI2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AK$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AJ2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AJ$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AJ2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AJ2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AL$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AK2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AK$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AK2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AK2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AM$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AL2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AL$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AL2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AL2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AN$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AM2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AM$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AM2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AM2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AO$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AN2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AN$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AN2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AN2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AP$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AO2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AO$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AO2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AO2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AQ$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AP2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AP$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AP2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AP2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AR$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AQ2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AQ$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AQ2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AQ2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AS$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AR2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AR$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AR2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AR2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AT$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AS2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AS$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AS2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AS2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AU$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AT2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AT$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AT2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AT2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AV$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AU2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AU$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AU2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AU2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AW$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AV2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AV$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AV2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AV2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AX$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AW2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AW$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AW2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AW2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AY$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AX2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AX$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AX2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AX2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>AZ$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AY2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AY$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AY2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AY2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>BA$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AZ2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AZ$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AZ2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:AZ2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>BB$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BA2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BA$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BA2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BA2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>BC$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BB2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BB$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BB2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BB2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>BD$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BC2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BC$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BC2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BC2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>BE$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BD2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BD$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BD2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BD2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>BF$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BE2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BE$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BE2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BE2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>BG$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BF2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BF$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BF2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BF2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>BH$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BG2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BG$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BG2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BG2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>BI$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BH2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BH$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BH2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BH2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>BJ$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BI2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BI$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BI2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BI2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>BK$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BJ2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BJ$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BJ2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BJ2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>BL$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BK2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BK$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BK2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BK2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>BM$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BL2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BL$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BL2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BL2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>BN$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BM2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BM$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BM2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BM2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>BO$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BN2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BN$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BN2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BN2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>BP$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BO2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BO$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BO2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BO2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>BQ$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BP2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BP$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BP2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BP2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>BR$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BQ2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BQ$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BQ2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BQ2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>BS$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BR2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BR$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BR2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BR2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>BT$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BS2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BS$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BS2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BS2282))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2279, -$E2282, $E2282)=\"SL\",\nIF(OFFSET($G2272,-$E2282,$E2282)+$E2282>BU$5,IFERROR((OFFSET($G2271,-$E2282,$E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BT2282)),\nIF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BT$5,IFERROR(((OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BT2282))*OFFSET($G2278, -$E2282, $E2282)/(OFFSET($G2272,-$E2282,$E2282))),0),OFFSET($G2271,-$E2282,$E2282)-SUM($G2282:BT2282))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2285)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>S$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:R2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>R$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:R2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:R2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>T$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:S2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>S$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:S2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:S2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>U$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:T2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>T$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:T2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:T2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>V$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:U2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>U$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:U2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:U2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>W$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:V2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>V$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:V2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:V2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>X$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:W2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>W$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:W2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:W2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>Y$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:X2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>X$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:X2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:X2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>Z$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:Y2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>Y$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:Y2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:Y2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AA$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:Z2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>Z$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:Z2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:Z2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AB$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AA2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AA$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AA2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AA2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AC$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AB2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AB$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AB2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AB2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AD$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AC2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AC$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AC2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AC2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AE$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AD2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AD$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AD2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AD2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AF$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AE2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AE$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AE2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AE2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AG$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AF2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AF$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AF2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AF2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AH$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AG2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AG$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AG2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AG2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AI$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AH2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AH$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AH2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AH2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AJ$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AI2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AI$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AI2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AI2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AK$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AJ2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AJ$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AJ2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AJ2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AL$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AK2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AK$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AK2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AK2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AM$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AL2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AL$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AL2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AL2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AN$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AM2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AM$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AM2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AM2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AO$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AN2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AN$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AN2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AN2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AP$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AO2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AO$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AO2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AO2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AQ$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AP2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AP$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AP2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AP2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AR$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AQ2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AQ$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AQ2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AQ2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AS$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AR2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AR$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AR2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AR2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AT$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AS2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AS$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AS2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AS2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AU$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AT2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AT$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AT2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AT2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AV$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AU2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AU$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AU2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AU2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AW$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AV2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AV$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AV2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AV2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AX$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AW2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AW$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AW2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AW2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AY$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AX2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AX$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AX2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AX2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>AZ$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AY2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AY$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AY2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AY2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>BA$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AZ2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>AZ$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AZ2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:AZ2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>BB$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BA2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>BA$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BA2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BA2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>BC$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BB2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>BB$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BB2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BB2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>BD$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BC2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>BC$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BC2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BC2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>BE$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BD2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>BD$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BD2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BD2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>BF$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BE2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>BE$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BE2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BE2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>BG$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BF2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>BF$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BF2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BF2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>BH$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BG2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>BG$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BG2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BG2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>BI$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BH2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>BH$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BH2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BH2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>BJ$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BI2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>BI$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BI2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BI2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>BK$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BJ2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>BJ$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BJ2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BJ2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>BL$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BK2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>BK$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BK2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BK2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>BM$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BL2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>BL$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BL2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BL2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>BN$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BM2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>BM$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BM2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BM2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>BO$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BN2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>BN$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BN2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BN2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>BP$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BO2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>BO$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BO2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BO2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>BQ$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BP2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>BP$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BP2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BP2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>BR$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BQ2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>BQ$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BQ2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BQ2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>BS$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BR2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>BR$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BR2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BR2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>BT$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BS2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>BS$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BS2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BS2285))))","v":0},{"$f":"IF(OFFSET($G2275, -$E2285, $E2285)=\"n/a\",0,IF(OFFSET($G2282, -$E2285, $E2285)=\"SL\",\nIF(OFFSET($G2275,-$E2285,$E2285)+$E2285>BU$5,IFERROR((OFFSET($G2274,-$E2285,$E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BT2285)),\nIF(OFFSET($G2276,-$E2285,$E2285)+$E2285>BT$5,IFERROR(((OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BT2285))*OFFSET($G2281, -$E2285, $E2285)/(OFFSET($G2275,-$E2285,$E2285))),0),OFFSET($G2274,-$E2285,$E2285)-SUM($G2285:BT2285))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E2311","v":"Asset class 49"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E2311, 'TAB input'!$D$18:$D$67, 0))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2331)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>Q$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:P2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>P$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:P2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:P2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>R$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:Q2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>Q$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:Q2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:Q2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>S$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:R2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>R$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:R2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:R2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>T$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:S2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>S$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:S2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:S2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>U$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:T2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>T$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:T2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:T2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>V$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:U2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>U$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:U2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:U2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>W$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:V2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>V$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:V2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:V2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>X$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:W2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>W$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:W2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:W2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>Y$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:X2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>X$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:X2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:X2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>Z$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:Y2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>Y$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:Y2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:Y2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AA$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:Z2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>Z$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:Z2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:Z2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AB$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AA2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AA$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AA2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AA2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AC$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AB2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AB$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AB2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AB2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AD$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AC2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AC$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AC2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AC2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AE$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AD2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AD$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AD2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AD2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AF$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AE2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AE$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AE2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AE2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AG$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AF2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AF$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AF2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AF2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AH$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AG2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AG$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AG2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AG2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AI$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AH2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AH$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AH2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AH2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AJ$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AI2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AI$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AI2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AI2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AK$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AJ2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AJ$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AJ2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AJ2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AL$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AK2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AK$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AK2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AK2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AM$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AL2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AL$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AL2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AL2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AN$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AM2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AM$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AM2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AM2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AO$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AN2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AN$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AN2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AN2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AP$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AO2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AO$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AO2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AO2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AQ$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AP2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AP$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AP2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AP2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AR$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AQ2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AQ$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AQ2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AQ2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AS$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AR2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AR$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AR2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AR2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AT$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AS2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AS$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AS2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AS2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AU$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AT2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AT$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AT2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AT2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AV$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AU2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AU$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AU2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AU2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AW$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AV2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AV$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AV2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AV2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AX$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AW2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AW$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AW2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AW2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AY$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AX2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AX$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AX2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AX2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>AZ$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AY2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AY$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AY2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AY2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>BA$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AZ2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>AZ$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AZ2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:AZ2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>BB$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BA2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>BA$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BA2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BA2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>BC$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BB2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>BB$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BB2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BB2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>BD$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BC2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>BC$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BC2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BC2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>BE$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BD2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>BD$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BD2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BD2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>BF$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BE2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>BE$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BE2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BE2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>BG$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BF2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>BF$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BF2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BF2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>BH$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BG2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>BG$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BG2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BG2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>BI$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BH2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>BH$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BH2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BH2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>BJ$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BI2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>BI$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BI2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BI2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>BK$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BJ2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>BJ$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BJ2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BJ2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>BL$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BK2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>BK$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BK2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BK2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>BM$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BL2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>BL$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BL2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BL2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>BN$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BM2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>BM$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BM2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BM2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>BO$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BN2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>BN$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BN2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BN2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>BP$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BO2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>BO$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BO2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BO2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>BQ$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BP2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>BP$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BP2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BP2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>BR$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BQ2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>BQ$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BQ2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BQ2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>BS$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BR2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>BR$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BR2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BR2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>BT$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BS2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>BS$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BS2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BS2331))))","v":0},{"$f":"IF(OFFSET($G2321, -$E2331, $E2331)=\"n/a\",0,IF(OFFSET($G2328, -$E2331, $E2331)=\"SL\",\nIF(OFFSET($G2321,-$E2331,$E2331)+$E2331>BU$5,IFERROR((OFFSET($G2320,-$E2331,$E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BT2331)),\nIF(OFFSET($G2322,-$E2331,$E2331)+$E2331>BT$5,IFERROR(((OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BT2331))*OFFSET($G2327, -$E2331, $E2331)/(OFFSET($G2321,-$E2331,$E2331))),0),OFFSET($G2320,-$E2331,$E2331)-SUM($G2331:BT2331))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2335)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>U$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:T2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>T$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:T2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:T2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>V$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:U2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>U$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:U2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:U2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>W$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:V2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>V$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:V2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:V2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>X$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:W2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>W$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:W2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:W2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>Y$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:X2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>X$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:X2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:X2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>Z$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:Y2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>Y$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:Y2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:Y2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AA$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:Z2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>Z$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:Z2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:Z2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AB$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AA2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AA$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AA2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AA2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AC$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AB2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AB$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AB2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AB2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AD$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AC2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AC$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AC2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AC2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AE$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AD2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AD$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AD2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AD2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AF$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AE2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AE$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AE2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AE2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AG$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AF2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AF$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AF2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AF2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AH$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AG2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AG$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AG2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AG2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AI$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AH2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AH$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AH2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AH2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AJ$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AI2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AI$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AI2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AI2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AK$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AJ2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AJ$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AJ2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AJ2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AL$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AK2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AK$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AK2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AK2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AM$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AL2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AL$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AL2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AL2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AN$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AM2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AM$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AM2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AM2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AO$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AN2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AN$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AN2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AN2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AP$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AO2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AO$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AO2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AO2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AQ$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AP2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AP$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AP2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AP2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AR$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AQ2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AQ$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AQ2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AQ2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AS$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AR2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AR$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AR2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AR2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AT$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AS2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AS$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AS2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AS2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AU$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AT2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AT$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AT2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AT2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AV$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AU2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AU$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AU2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AU2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AW$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AV2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AV$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AV2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AV2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AX$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AW2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AW$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AW2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AW2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AY$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AX2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AX$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AX2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AX2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>AZ$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AY2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AY$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AY2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AY2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>BA$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AZ2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>AZ$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AZ2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:AZ2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>BB$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BA2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>BA$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BA2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BA2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>BC$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BB2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>BB$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BB2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BB2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>BD$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BC2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>BC$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BC2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BC2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>BE$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BD2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>BD$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BD2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BD2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>BF$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BE2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>BE$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BE2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BE2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>BG$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BF2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>BF$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BF2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BF2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>BH$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BG2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>BG$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BG2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BG2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>BI$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BH2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>BH$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BH2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BH2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>BJ$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BI2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>BI$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BI2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BI2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>BK$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BJ2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>BJ$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BJ2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BJ2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>BL$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BK2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>BK$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BK2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BK2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>BM$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BL2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>BL$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BL2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BL2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>BN$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BM2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>BM$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BM2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BM2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>BO$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BN2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>BN$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BN2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BN2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>BP$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BO2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>BO$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BO2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BO2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>BQ$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BP2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>BP$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BP2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BP2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>BR$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BQ2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>BQ$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BQ2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BQ2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>BS$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BR2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>BR$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BR2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BR2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>BT$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BS2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>BS$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BS2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BS2352))))","v":0},{"$f":"IF(OFFSET($G2328, -$E2334, $E2335)=\"n/a\", 0, IF(OFFSET($G2331, -$E2334, $E2335)=\"SL\",\nIF(OFFSET($G2328, -$E2334, $E2335)+$E2335>BU$5, IFERROR((OFFSET($G2327, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))), 0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BT2352)),\nIF(OFFSET($G2329, -$E2334, $E2335)+$E2335>BT$5, IFERROR(((OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BT2352))*OFFSET($G2330, -$E2334, $E2335)/(OFFSET($G2328, -$E2334, $E2335))),0), OFFSET($G2327, -$E2334, $E2335)-SUM($G2352:BT2352))))","v":0}]
[null,null,null,null,{"$f":"E2311+1","v":50},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E2359)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E2359)-INDEX('TAB input'!H$72:H$121, $E2359)-INDEX('TAB input'!H$126:H$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E2359)-INDEX('TAB input'!I$72:I$121, $E2359)-INDEX('TAB input'!I$126:I$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E2359)-INDEX('TAB input'!J$72:J$121, $E2359)-INDEX('TAB input'!J$126:J$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E2359)-INDEX('TAB input'!K$72:K$121, $E2359)-INDEX('TAB input'!K$126:K$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E2359)-INDEX('TAB input'!L$72:L$121, $E2359)-INDEX('TAB input'!L$126:L$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E2359)-INDEX('TAB input'!M$72:M$121, $E2359)-INDEX('TAB input'!M$126:M$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E2359)-INDEX('TAB input'!N$72:N$121, $E2359)-INDEX('TAB input'!N$126:N$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E2359)-INDEX('TAB input'!O$72:O$121, $E2359)-INDEX('TAB input'!O$126:O$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E2359)-INDEX('TAB input'!P$72:P$121, $E2359)-INDEX('TAB input'!P$126:P$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E2359)-INDEX('TAB input'!Q$72:Q$121, $E2359)-INDEX('TAB input'!Q$126:Q$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E2359)-INDEX('TAB input'!R$72:R$121, $E2359)-INDEX('TAB input'!R$126:R$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E2359)-INDEX('TAB input'!S$72:S$121, $E2359)-INDEX('TAB input'!S$126:S$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E2359)-INDEX('TAB input'!T$72:T$121, $E2359)-INDEX('TAB input'!T$126:T$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E2359)-INDEX('TAB input'!U$72:U$121, $E2359)-INDEX('TAB input'!U$126:U$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E2359)-INDEX('TAB input'!V$72:V$121, $E2359)-INDEX('TAB input'!V$126:V$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E2359)-INDEX('TAB input'!W$72:W$121, $E2359)-INDEX('TAB input'!W$126:W$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E2359)-INDEX('TAB input'!X$72:X$121, $E2359)-INDEX('TAB input'!X$126:X$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E2359)-INDEX('TAB input'!Y$72:Y$121, $E2359)-INDEX('TAB input'!Y$126:Y$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E2359)-INDEX('TAB input'!Z$72:Z$121, $E2359)-INDEX('TAB input'!Z$126:Z$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E2359)-INDEX('TAB input'!AA$72:AA$121, $E2359)-INDEX('TAB input'!AA$126:AA$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E2359)-INDEX('TAB input'!AB$72:AB$121, $E2359)-INDEX('TAB input'!AB$126:AB$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E2359)-INDEX('TAB input'!AC$72:AC$121, $E2359)-INDEX('TAB input'!AC$126:AC$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E2359)-INDEX('TAB input'!AD$72:AD$121, $E2359)-INDEX('TAB input'!AD$126:AD$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E2359)-INDEX('TAB input'!AE$72:AE$121, $E2359)-INDEX('TAB input'!AE$126:AE$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E2359)-INDEX('TAB input'!AF$72:AF$121, $E2359)-INDEX('TAB input'!AF$126:AF$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E2359)-INDEX('TAB input'!AG$72:AG$121, $E2359)-INDEX('TAB input'!AG$126:AG$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E2359)-INDEX('TAB input'!AH$72:AH$121, $E2359)-INDEX('TAB input'!AH$126:AH$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E2359)-INDEX('TAB input'!AI$72:AI$121, $E2359)-INDEX('TAB input'!AI$126:AI$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E2359)-INDEX('TAB input'!AJ$72:AJ$121, $E2359)-INDEX('TAB input'!AJ$126:AJ$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E2359)-INDEX('TAB input'!AK$72:AK$121, $E2359)-INDEX('TAB input'!AK$126:AK$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E2359)-INDEX('TAB input'!AL$72:AL$121, $E2359)-INDEX('TAB input'!AL$126:AL$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E2359)-INDEX('TAB input'!AM$72:AM$121, $E2359)-INDEX('TAB input'!AM$126:AM$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E2359)-INDEX('TAB input'!AN$72:AN$121, $E2359)-INDEX('TAB input'!AN$126:AN$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E2359)-INDEX('TAB input'!AO$72:AO$121, $E2359)-INDEX('TAB input'!AO$126:AO$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E2359)-INDEX('TAB input'!AP$72:AP$121, $E2359)-INDEX('TAB input'!AP$126:AP$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E2359)-INDEX('TAB input'!AQ$72:AQ$121, $E2359)-INDEX('TAB input'!AQ$126:AQ$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E2359)-INDEX('TAB input'!AR$72:AR$121, $E2359)-INDEX('TAB input'!AR$126:AR$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E2359)-INDEX('TAB input'!AS$72:AS$121, $E2359)-INDEX('TAB input'!AS$126:AS$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E2359)-INDEX('TAB input'!AT$72:AT$121, $E2359)-INDEX('TAB input'!AT$126:AT$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E2359)-INDEX('TAB input'!AU$72:AU$121, $E2359)-INDEX('TAB input'!AU$126:AU$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E2359)-INDEX('TAB input'!AV$72:AV$121, $E2359)-INDEX('TAB input'!AV$126:AV$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E2359)-INDEX('TAB input'!AW$72:AW$121, $E2359)-INDEX('TAB input'!AW$126:AW$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E2359)-INDEX('TAB input'!AX$72:AX$121, $E2359)-INDEX('TAB input'!AX$126:AX$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E2359)-INDEX('TAB input'!AY$72:AY$121, $E2359)-INDEX('TAB input'!AY$126:AY$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E2359)-INDEX('TAB input'!AZ$72:AZ$121, $E2359)-INDEX('TAB input'!AZ$126:AZ$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E2359)-INDEX('TAB input'!BA$72:BA$121, $E2359)-INDEX('TAB input'!BA$126:BA$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E2359)-INDEX('TAB input'!BB$72:BB$121, $E2359)-INDEX('TAB input'!BB$126:BB$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E2359)-INDEX('TAB input'!BC$72:BC$121, $E2359)-INDEX('TAB input'!BC$126:BC$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E2359)-INDEX('TAB input'!BD$72:BD$121, $E2359)-INDEX('TAB input'!BD$126:BD$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E2359)-INDEX('TAB input'!BE$72:BE$121, $E2359)-INDEX('TAB input'!BE$126:BE$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E2359)-INDEX('TAB input'!BF$72:BF$121, $E2359)-INDEX('TAB input'!BF$126:BF$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E2359)-INDEX('TAB input'!BG$72:BG$121, $E2359)-INDEX('TAB input'!BG$126:BG$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E2359)-INDEX('TAB input'!BH$72:BH$121, $E2359)-INDEX('TAB input'!BH$126:BH$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E2359)-INDEX('TAB input'!BI$72:BI$121, $E2359)-INDEX('TAB input'!BI$126:BI$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E2359)-INDEX('TAB input'!BJ$72:BJ$121, $E2359)-INDEX('TAB input'!BJ$126:BJ$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E2359)-INDEX('TAB input'!BK$72:BK$121, $E2359)-INDEX('TAB input'!BK$126:BK$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E2359)-INDEX('TAB input'!BL$72:BL$121, $E2359)-INDEX('TAB input'!BL$126:BL$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E2359)-INDEX('TAB input'!BM$72:BM$121, $E2359)-INDEX('TAB input'!BM$126:BM$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E2359)-INDEX('TAB input'!BN$72:BN$121, $E2359)-INDEX('TAB input'!BN$126:BN$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E2359)-INDEX('TAB input'!BO$72:BO$121, $E2359)-INDEX('TAB input'!BO$126:BO$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E2359)-INDEX('TAB input'!BP$72:BP$121, $E2359)-INDEX('TAB input'!BP$126:BP$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E2359)-INDEX('TAB input'!BQ$72:BQ$121, $E2359)-INDEX('TAB input'!BQ$126:BQ$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E2359)-INDEX('TAB input'!BR$72:BR$121, $E2359)-INDEX('TAB input'!BR$126:BR$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E2359)-INDEX('TAB input'!BS$72:BS$121, $E2359)-INDEX('TAB input'!BS$126:BS$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E2359)-INDEX('TAB input'!BT$72:BT$121, $E2359)-INDEX('TAB input'!BT$126:BT$175, $E2359)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E2359)-INDEX('TAB input'!BU$72:BU$121, $E2359)-INDEX('TAB input'!BU$126:BU$175, $E2359)","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2374)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>L$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:K2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>K$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:K2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:K2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>M$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:L2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>L$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:L2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:L2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>N$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:M2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>M$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:M2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:M2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>O$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:N2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>N$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:N2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:N2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>P$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:O2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>O$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:O2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:O2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>Q$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:P2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>P$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:P2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:P2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>R$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:Q2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>Q$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:Q2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:Q2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>S$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:R2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>R$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:R2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:R2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>T$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:S2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>S$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:S2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:S2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>U$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:T2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>T$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:T2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:T2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>V$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:U2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>U$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:U2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:U2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>W$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:V2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>V$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:V2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:V2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>X$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:W2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>W$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:W2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:W2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>Y$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:X2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>X$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:X2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:X2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>Z$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:Y2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>Y$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:Y2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:Y2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AA$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:Z2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>Z$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:Z2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:Z2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AB$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AA2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AA$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AA2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AA2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AC$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AB2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AB$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AB2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AB2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AD$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AC2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AC$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AC2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AC2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AE$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AD2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AD$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AD2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AD2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AF$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AE2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AE$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AE2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AE2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AG$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AF2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AF$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AF2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AF2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AH$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AG2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AG$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AG2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AG2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AI$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AH2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AH$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AH2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AH2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AJ$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AI2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AI$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AI2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AI2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AK$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AJ2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AJ$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AJ2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AJ2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AL$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AK2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AK$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AK2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AK2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AM$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AL2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AL$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AL2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AL2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AN$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AM2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AM$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AM2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AM2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AO$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AN2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AN$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AN2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AN2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AP$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AO2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AO$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AO2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AO2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AQ$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AP2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AP$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AP2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AP2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AR$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AQ2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AQ$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AQ2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AQ2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AS$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AR2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AR$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AR2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AR2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AT$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AS2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AS$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AS2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AS2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AU$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AT2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AT$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AT2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AT2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AV$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AU2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AU$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AU2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AU2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AW$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AV2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AV$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AV2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AV2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AX$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AW2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AW$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AW2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AW2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AY$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AX2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AX$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AX2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AX2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>AZ$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AY2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AY$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AY2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AY2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>BA$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AZ2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>AZ$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AZ2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:AZ2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>BB$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BA2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>BA$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BA2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BA2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>BC$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BB2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>BB$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BB2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BB2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>BD$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BC2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>BC$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BC2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BC2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>BE$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BD2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>BD$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BD2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BD2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>BF$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BE2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>BE$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BE2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BE2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>BG$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BF2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>BF$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BF2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BF2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>BH$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BG2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>BG$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BG2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BG2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>BI$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BH2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>BH$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BH2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BH2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>BJ$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BI2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>BI$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BI2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BI2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>BK$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BJ2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>BJ$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BJ2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BJ2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>BL$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BK2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>BK$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BK2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BK2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>BM$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BL2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>BL$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BL2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BL2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>BN$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BM2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>BM$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BM2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BM2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>BO$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BN2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>BN$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BN2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BN2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>BP$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BO2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>BO$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BO2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BO2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>BQ$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BP2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>BP$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BP2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BP2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>BR$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BQ2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>BQ$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BQ2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BQ2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>BS$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BR2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>BR$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BR2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BR2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>BT$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BS2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>BS$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BS2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BS2374))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2374, $E2374)=\"n/a\",0,IF(OFFSET($G2371, -$E2374, $E2374)=\"SL\",\nIF(OFFSET($G2364,-$E2374,$E2374)+$E2374>BU$5,IFERROR((OFFSET($G2363,-$E2374,$E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BT2374)),\nIF(OFFSET($G2365,-$E2374,$E2374)+$E2374>BT$5,IFERROR(((OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BT2374))*OFFSET($G2370, -$E2374, $E2374)/(OFFSET($G2364,-$E2374,$E2374))),0),OFFSET($G2363,-$E2374,$E2374)-SUM($G2374:BT2374))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2375)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>M$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:L2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>L$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:L2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:L2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>N$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:M2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>M$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:M2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:M2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>O$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:N2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>N$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:N2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:N2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>P$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:O2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>O$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:O2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:O2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>Q$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:P2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>P$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:P2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:P2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>R$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:Q2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>Q$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:Q2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:Q2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>S$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:R2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>R$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:R2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:R2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>T$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:S2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>S$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:S2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:S2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>U$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:T2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>T$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:T2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:T2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>V$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:U2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>U$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:U2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:U2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>W$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:V2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>V$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:V2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:V2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>X$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:W2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>W$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:W2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:W2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>Y$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:X2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>X$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:X2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:X2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>Z$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:Y2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>Y$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:Y2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:Y2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AA$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:Z2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>Z$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:Z2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:Z2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AB$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AA2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AA$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AA2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AA2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AC$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AB2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AB$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AB2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AB2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AD$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AC2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AC$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AC2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AC2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AE$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AD2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AD$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AD2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AD2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AF$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AE2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AE$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AE2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AE2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AG$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AF2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AF$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AF2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AF2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AH$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AG2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AG$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AG2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AG2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AI$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AH2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AH$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AH2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AH2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AJ$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AI2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AI$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AI2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AI2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AK$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AJ2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AJ$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AJ2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AJ2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AL$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AK2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AK$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AK2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AK2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AM$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AL2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AL$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AL2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AL2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AN$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AM2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AM$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AM2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AM2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AO$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AN2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AN$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AN2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AN2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AP$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AO2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AO$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AO2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AO2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AQ$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AP2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AP$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AP2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AP2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AR$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AQ2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AQ$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AQ2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AQ2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AS$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AR2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AR$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AR2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AR2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AT$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AS2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AS$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AS2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AS2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AU$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AT2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AT$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AT2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AT2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AV$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AU2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AU$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AU2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AU2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AW$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AV2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AV$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AV2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AV2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AX$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AW2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AW$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AW2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AW2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AY$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AX2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AX$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AX2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AX2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>AZ$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AY2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AY$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AY2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AY2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>BA$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AZ2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>AZ$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AZ2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:AZ2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>BB$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BA2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>BA$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BA2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BA2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>BC$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BB2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>BB$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BB2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BB2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>BD$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BC2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>BC$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BC2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BC2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>BE$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BD2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>BD$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BD2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BD2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>BF$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BE2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>BE$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BE2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BE2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>BG$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BF2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>BF$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BF2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BF2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>BH$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BG2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>BG$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BG2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BG2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>BI$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BH2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>BH$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BH2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BH2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>BJ$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BI2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>BI$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BI2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BI2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>BK$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BJ2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>BJ$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BJ2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BJ2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>BL$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BK2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>BK$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BK2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BK2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>BM$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BL2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>BL$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BL2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BL2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>BN$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BM2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>BM$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BM2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BM2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>BO$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BN2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>BN$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BN2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BN2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>BP$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BO2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>BO$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BO2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BO2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>BQ$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BP2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>BP$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BP2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BP2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>BR$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BQ2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>BQ$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BQ2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BQ2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>BS$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BR2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>BR$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BR2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BR2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>BT$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BS2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>BS$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BS2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BS2375))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2375, $E2375)=\"n/a\",0,IF(OFFSET($G2372, -$E2375, $E2375)=\"SL\",\nIF(OFFSET($G2365,-$E2375,$E2375)+$E2375>BU$5,IFERROR((OFFSET($G2364,-$E2375,$E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BT2375)),\nIF(OFFSET($G2366,-$E2375,$E2375)+$E2375>BT$5,IFERROR(((OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BT2375))*OFFSET($G2371, -$E2375, $E2375)/(OFFSET($G2365,-$E2375,$E2375))),0),OFFSET($G2364,-$E2375,$E2375)-SUM($G2375:BT2375))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2376)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>N$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:M2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>M$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:M2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:M2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>O$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:N2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>N$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:N2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:N2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>P$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:O2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>O$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:O2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:O2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>Q$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:P2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>P$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:P2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:P2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>R$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:Q2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>Q$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:Q2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:Q2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>S$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:R2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>R$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:R2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:R2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>T$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:S2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>S$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:S2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:S2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>U$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:T2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>T$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:T2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:T2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>V$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:U2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>U$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:U2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:U2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>W$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:V2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>V$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:V2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:V2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>X$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:W2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>W$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:W2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:W2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>Y$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:X2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>X$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:X2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:X2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>Z$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:Y2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>Y$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:Y2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:Y2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AA$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:Z2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>Z$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:Z2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:Z2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AB$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AA2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AA$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AA2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AA2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AC$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AB2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AB$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AB2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AB2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AD$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AC2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AC$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AC2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AC2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AE$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AD2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AD$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AD2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AD2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AF$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AE2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AE$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AE2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AE2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AG$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AF2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AF$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AF2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AF2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AH$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AG2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AG$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AG2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AG2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AI$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AH2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AH$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AH2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AH2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AJ$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AI2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AI$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AI2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AI2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AK$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AJ2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AJ$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AJ2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AJ2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AL$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AK2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AK$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AK2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AK2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AM$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AL2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AL$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AL2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AL2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AN$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AM2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AM$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AM2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AM2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AO$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AN2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AN$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AN2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AN2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AP$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AO2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AO$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AO2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AO2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AQ$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AP2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AP$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AP2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AP2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AR$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AQ2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AQ$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AQ2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AQ2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AS$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AR2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AR$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AR2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AR2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AT$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AS2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AS$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AS2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AS2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AU$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AT2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AT$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AT2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AT2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AV$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AU2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AU$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AU2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AU2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AW$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AV2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AV$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AV2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AV2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AX$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AW2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AW$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AW2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AW2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AY$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AX2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AX$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AX2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AX2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>AZ$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AY2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AY$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AY2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AY2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>BA$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AZ2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>AZ$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AZ2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:AZ2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>BB$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BA2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>BA$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BA2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BA2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>BC$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BB2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>BB$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BB2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BB2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>BD$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BC2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>BC$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BC2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BC2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>BE$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BD2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>BD$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BD2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BD2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>BF$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BE2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>BE$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BE2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BE2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>BG$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BF2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>BF$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BF2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BF2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>BH$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BG2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>BG$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BG2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BG2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>BI$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BH2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>BH$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BH2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BH2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>BJ$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BI2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>BI$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BI2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BI2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>BK$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BJ2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>BJ$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BJ2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BJ2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>BL$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BK2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>BK$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BK2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BK2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>BM$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BL2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>BL$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BL2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BL2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>BN$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BM2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>BM$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BM2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BM2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>BO$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BN2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>BN$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BN2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BN2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>BP$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BO2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>BO$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BO2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BO2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>BQ$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BP2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>BP$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BP2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BP2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>BR$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BQ2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>BQ$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BQ2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BQ2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>BS$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BR2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>BR$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BR2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BR2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>BT$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BS2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>BS$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BS2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BS2376))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2376, $E2376)=\"n/a\",0,IF(OFFSET($G2373, -$E2376, $E2376)=\"SL\",\nIF(OFFSET($G2366,-$E2376,$E2376)+$E2376>BU$5,IFERROR((OFFSET($G2365,-$E2376,$E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BT2376)),\nIF(OFFSET($G2367,-$E2376,$E2376)+$E2376>BT$5,IFERROR(((OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BT2376))*OFFSET($G2372, -$E2376, $E2376)/(OFFSET($G2366,-$E2376,$E2376))),0),OFFSET($G2365,-$E2376,$E2376)-SUM($G2376:BT2376))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2377)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>O$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:N2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>N$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:N2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:N2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>P$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:O2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>O$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:O2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:O2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>Q$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:P2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>P$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:P2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:P2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>R$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:Q2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>Q$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:Q2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:Q2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>S$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:R2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>R$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:R2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:R2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>T$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:S2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>S$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:S2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:S2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>U$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:T2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>T$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:T2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:T2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>V$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:U2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>U$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:U2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:U2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>W$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:V2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>V$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:V2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:V2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>X$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:W2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>W$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:W2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:W2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>Y$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:X2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>X$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:X2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:X2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>Z$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:Y2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>Y$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:Y2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:Y2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AA$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:Z2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>Z$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:Z2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:Z2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AB$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AA2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AA$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AA2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AA2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AC$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AB2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AB$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AB2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AB2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AD$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AC2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AC$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AC2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AC2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AE$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AD2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AD$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AD2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AD2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AF$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AE2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AE$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AE2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AE2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AG$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AF2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AF$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AF2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AF2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AH$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AG2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AG$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AG2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AG2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AI$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AH2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AH$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AH2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AH2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AJ$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AI2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AI$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AI2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AI2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AK$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AJ2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AJ$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AJ2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AJ2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AL$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AK2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AK$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AK2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AK2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AM$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AL2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AL$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AL2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AL2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AN$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AM2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AM$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AM2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AM2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AO$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AN2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AN$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AN2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AN2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AP$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AO2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AO$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AO2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AO2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AQ$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AP2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AP$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AP2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AP2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AR$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AQ2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AQ$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AQ2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AQ2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AS$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AR2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AR$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AR2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AR2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AT$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AS2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AS$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AS2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AS2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AU$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AT2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AT$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AT2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AT2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AV$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AU2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AU$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AU2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AU2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AW$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AV2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AV$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AV2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AV2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AX$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AW2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AW$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AW2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AW2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AY$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AX2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AX$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AX2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AX2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>AZ$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AY2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AY$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AY2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AY2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>BA$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AZ2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>AZ$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AZ2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:AZ2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>BB$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BA2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>BA$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BA2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BA2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>BC$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BB2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>BB$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BB2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BB2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>BD$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BC2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>BC$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BC2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BC2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>BE$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BD2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>BD$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BD2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BD2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>BF$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BE2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>BE$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BE2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BE2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>BG$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BF2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>BF$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BF2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BF2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>BH$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BG2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>BG$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BG2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BG2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>BI$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BH2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>BH$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BH2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BH2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>BJ$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BI2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>BI$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BI2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BI2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>BK$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BJ2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>BJ$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BJ2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BJ2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>BL$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BK2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>BK$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BK2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BK2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>BM$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BL2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>BL$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BL2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BL2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>BN$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BM2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>BM$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BM2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BM2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>BO$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BN2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>BN$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BN2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BN2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>BP$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BO2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>BO$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BO2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BO2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>BQ$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BP2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>BP$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BP2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BP2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>BR$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BQ2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>BQ$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BQ2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BQ2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>BS$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BR2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>BR$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BR2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BR2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>BT$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BS2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>BS$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BS2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BS2377))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2377, $E2377)=\"n/a\",0,IF(OFFSET($G2374, -$E2377, $E2377)=\"SL\",\nIF(OFFSET($G2367,-$E2377,$E2377)+$E2377>BU$5,IFERROR((OFFSET($G2366,-$E2377,$E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BT2377)),\nIF(OFFSET($G2368,-$E2377,$E2377)+$E2377>BT$5,IFERROR(((OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BT2377))*OFFSET($G2373, -$E2377, $E2377)/(OFFSET($G2367,-$E2377,$E2377))),0),OFFSET($G2366,-$E2377,$E2377)-SUM($G2377:BT2377))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2378)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>P$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:O2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>O$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:O2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:O2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>Q$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:P2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>P$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:P2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:P2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>R$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:Q2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>Q$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:Q2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:Q2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>S$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:R2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>R$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:R2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:R2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>T$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:S2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>S$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:S2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:S2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>U$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:T2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>T$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:T2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:T2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>V$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:U2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>U$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:U2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:U2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>W$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:V2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>V$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:V2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:V2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>X$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:W2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>W$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:W2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:W2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>Y$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:X2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>X$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:X2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:X2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>Z$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:Y2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>Y$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:Y2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:Y2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AA$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:Z2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>Z$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:Z2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:Z2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AB$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AA2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AA$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AA2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AA2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AC$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AB2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AB$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AB2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AB2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AD$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AC2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AC$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AC2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AC2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AE$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AD2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AD$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AD2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AD2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AF$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AE2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AE$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AE2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AE2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AG$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AF2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AF$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AF2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AF2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AH$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AG2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AG$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AG2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AG2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AI$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AH2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AH$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AH2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AH2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AJ$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AI2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AI$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AI2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AI2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AK$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AJ2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AJ$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AJ2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AJ2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AL$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AK2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AK$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AK2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AK2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AM$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AL2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AL$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AL2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AL2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AN$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AM2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AM$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AM2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AM2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AO$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AN2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AN$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AN2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AN2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AP$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AO2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AO$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AO2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AO2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AQ$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AP2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AP$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AP2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AP2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AR$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AQ2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AQ$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AQ2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AQ2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AS$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AR2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AR$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AR2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AR2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AT$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AS2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AS$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AS2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AS2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AU$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AT2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AT$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AT2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AT2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AV$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AU2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AU$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AU2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AU2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AW$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AV2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AV$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AV2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AV2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AX$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AW2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AW$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AW2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AW2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AY$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AX2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AX$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AX2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AX2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>AZ$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AY2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AY$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AY2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AY2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>BA$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AZ2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>AZ$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AZ2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:AZ2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>BB$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BA2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>BA$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BA2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BA2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>BC$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BB2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>BB$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BB2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BB2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>BD$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BC2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>BC$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BC2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BC2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>BE$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BD2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>BD$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BD2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BD2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>BF$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BE2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>BE$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BE2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BE2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>BG$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BF2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>BF$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BF2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BF2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>BH$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BG2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>BG$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BG2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BG2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>BI$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BH2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>BH$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BH2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BH2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>BJ$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BI2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>BI$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BI2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BI2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>BK$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BJ2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>BJ$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BJ2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BJ2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>BL$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BK2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>BK$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BK2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BK2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>BM$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BL2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>BL$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BL2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BL2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>BN$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BM2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>BM$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BM2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BM2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>BO$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BN2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>BN$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BN2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BN2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>BP$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BO2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>BO$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BO2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BO2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>BQ$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BP2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>BP$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BP2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BP2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>BR$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BQ2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>BQ$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BQ2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BQ2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>BS$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BR2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>BR$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BR2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BR2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>BT$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BS2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>BS$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BS2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BS2378))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2378, $E2378)=\"n/a\",0,IF(OFFSET($G2375, -$E2378, $E2378)=\"SL\",\nIF(OFFSET($G2368,-$E2378,$E2378)+$E2378>BU$5,IFERROR((OFFSET($G2367,-$E2378,$E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BT2378)),\nIF(OFFSET($G2369,-$E2378,$E2378)+$E2378>BT$5,IFERROR(((OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BT2378))*OFFSET($G2374, -$E2378, $E2378)/(OFFSET($G2368,-$E2378,$E2378))),0),OFFSET($G2367,-$E2378,$E2378)-SUM($G2378:BT2378))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2379)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>Q$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:P2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>P$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:P2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:P2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>R$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:Q2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>Q$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:Q2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:Q2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>S$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:R2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>R$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:R2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:R2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>T$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:S2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>S$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:S2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:S2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>U$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:T2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>T$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:T2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:T2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>V$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:U2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>U$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:U2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:U2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>W$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:V2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>V$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:V2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:V2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>X$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:W2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>W$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:W2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:W2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>Y$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:X2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>X$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:X2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:X2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>Z$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:Y2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>Y$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:Y2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:Y2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AA$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:Z2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>Z$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:Z2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:Z2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AB$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AA2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AA$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AA2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AA2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AC$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AB2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AB$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AB2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AB2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AD$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AC2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AC$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AC2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AC2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AE$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AD2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AD$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AD2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AD2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AF$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AE2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AE$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AE2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AE2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AG$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AF2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AF$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AF2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AF2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AH$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AG2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AG$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AG2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AG2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AI$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AH2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AH$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AH2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AH2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AJ$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AI2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AI$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AI2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AI2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AK$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AJ2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AJ$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AJ2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AJ2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AL$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AK2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AK$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AK2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AK2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AM$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AL2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AL$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AL2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AL2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AN$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AM2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AM$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AM2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AM2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AO$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AN2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AN$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AN2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AN2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AP$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AO2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AO$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AO2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AO2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AQ$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AP2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AP$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AP2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AP2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AR$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AQ2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AQ$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AQ2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AQ2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AS$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AR2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AR$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AR2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AR2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AT$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AS2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AS$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AS2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AS2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AU$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AT2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AT$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AT2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AT2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AV$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AU2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AU$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AU2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AU2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AW$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AV2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AV$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AV2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AV2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AX$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AW2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AW$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AW2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AW2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AY$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AX2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AX$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AX2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AX2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>AZ$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AY2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AY$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AY2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AY2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>BA$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AZ2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>AZ$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AZ2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:AZ2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>BB$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BA2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>BA$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BA2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BA2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>BC$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BB2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>BB$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BB2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BB2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>BD$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BC2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>BC$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BC2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BC2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>BE$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BD2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>BD$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BD2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BD2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>BF$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BE2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>BE$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BE2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BE2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>BG$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BF2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>BF$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BF2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BF2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>BH$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BG2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>BG$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BG2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BG2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>BI$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BH2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>BH$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BH2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BH2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>BJ$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BI2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>BI$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BI2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BI2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>BK$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BJ2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>BJ$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BJ2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BJ2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>BL$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BK2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>BK$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BK2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BK2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>BM$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BL2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>BL$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BL2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BL2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>BN$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BM2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>BM$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BM2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BM2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>BO$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BN2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>BN$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BN2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BN2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>BP$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BO2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>BO$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BO2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BO2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>BQ$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BP2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>BP$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BP2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BP2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>BR$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BQ2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>BQ$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BQ2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BQ2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>BS$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BR2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>BR$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BR2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BR2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>BT$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BS2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>BS$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BS2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BS2379))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2379, $E2379)=\"n/a\",0,IF(OFFSET($G2376, -$E2379, $E2379)=\"SL\",\nIF(OFFSET($G2369,-$E2379,$E2379)+$E2379>BU$5,IFERROR((OFFSET($G2368,-$E2379,$E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BT2379)),\nIF(OFFSET($G2370,-$E2379,$E2379)+$E2379>BT$5,IFERROR(((OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BT2379))*OFFSET($G2375, -$E2379, $E2379)/(OFFSET($G2369,-$E2379,$E2379))),0),OFFSET($G2368,-$E2379,$E2379)-SUM($G2379:BT2379))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2380)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>R$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:Q2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>Q$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:Q2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:Q2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>S$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:R2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>R$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:R2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:R2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>T$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:S2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>S$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:S2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:S2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>U$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:T2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>T$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:T2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:T2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>V$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:U2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>U$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:U2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:U2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>W$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:V2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>V$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:V2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:V2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>X$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:W2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>W$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:W2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:W2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>Y$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:X2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>X$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:X2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:X2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>Z$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:Y2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>Y$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:Y2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:Y2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AA$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:Z2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>Z$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:Z2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:Z2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AB$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AA2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AA$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AA2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AA2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AC$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AB2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AB$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AB2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AB2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AD$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AC2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AC$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AC2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AC2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AE$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AD2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AD$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AD2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AD2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AF$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AE2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AE$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AE2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AE2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AG$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AF2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AF$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AF2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AF2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AH$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AG2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AG$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AG2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AG2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AI$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AH2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AH$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AH2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AH2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AJ$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AI2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AI$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AI2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AI2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AK$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AJ2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AJ$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AJ2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AJ2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AL$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AK2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AK$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AK2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AK2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AM$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AL2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AL$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AL2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AL2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AN$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AM2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AM$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AM2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AM2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AO$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AN2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AN$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AN2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AN2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AP$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AO2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AO$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AO2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AO2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AQ$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AP2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AP$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AP2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AP2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AR$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AQ2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AQ$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AQ2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AQ2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AS$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AR2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AR$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AR2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AR2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AT$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AS2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AS$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AS2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AS2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AU$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AT2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AT$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AT2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AT2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AV$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AU2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AU$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AU2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AU2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AW$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AV2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AV$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AV2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AV2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AX$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AW2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AW$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AW2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AW2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AY$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AX2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AX$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AX2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AX2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>AZ$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AY2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AY$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AY2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AY2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>BA$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AZ2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>AZ$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AZ2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:AZ2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>BB$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BA2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>BA$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BA2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BA2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>BC$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BB2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>BB$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BB2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BB2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>BD$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BC2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>BC$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BC2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BC2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>BE$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BD2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>BD$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BD2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BD2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>BF$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BE2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>BE$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BE2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BE2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>BG$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BF2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>BF$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BF2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BF2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>BH$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BG2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>BG$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BG2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BG2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>BI$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BH2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>BH$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BH2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BH2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>BJ$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BI2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>BI$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BI2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BI2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>BK$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BJ2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>BJ$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BJ2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BJ2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>BL$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BK2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>BK$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BK2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BK2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>BM$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BL2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>BL$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BL2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BL2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>BN$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BM2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>BM$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BM2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BM2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>BO$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BN2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>BN$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BN2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BN2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>BP$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BO2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>BO$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BO2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BO2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>BQ$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BP2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>BP$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BP2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BP2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>BR$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BQ2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>BQ$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BQ2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BQ2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>BS$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BR2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>BR$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BR2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BR2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>BT$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BS2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>BS$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BS2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BS2380))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2380, $E2380)=\"n/a\",0,IF(OFFSET($G2377, -$E2380, $E2380)=\"SL\",\nIF(OFFSET($G2370,-$E2380,$E2380)+$E2380>BU$5,IFERROR((OFFSET($G2369,-$E2380,$E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BT2380)),\nIF(OFFSET($G2371,-$E2380,$E2380)+$E2380>BT$5,IFERROR(((OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BT2380))*OFFSET($G2376, -$E2380, $E2380)/(OFFSET($G2370,-$E2380,$E2380))),0),OFFSET($G2369,-$E2380,$E2380)-SUM($G2380:BT2380))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2381)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>S$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:R2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>R$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:R2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:R2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>T$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:S2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>S$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:S2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:S2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>U$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:T2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>T$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:T2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:T2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>V$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:U2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>U$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:U2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:U2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>W$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:V2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>V$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:V2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:V2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>X$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:W2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>W$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:W2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:W2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>Y$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:X2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>X$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:X2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:X2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>Z$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:Y2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>Y$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:Y2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:Y2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AA$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:Z2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>Z$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:Z2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:Z2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AB$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AA2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AA$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AA2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AA2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AC$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AB2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AB$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AB2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AB2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AD$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AC2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AC$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AC2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AC2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AE$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AD2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AD$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AD2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AD2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AF$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AE2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AE$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AE2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AE2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AG$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AF2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AF$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AF2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AF2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AH$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AG2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AG$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AG2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AG2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AI$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AH2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AH$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AH2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AH2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AJ$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AI2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AI$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AI2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AI2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AK$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AJ2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AJ$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AJ2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AJ2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AL$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AK2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AK$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AK2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AK2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AM$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AL2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AL$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AL2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AL2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AN$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AM2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AM$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AM2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AM2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AO$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AN2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AN$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AN2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AN2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AP$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AO2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AO$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AO2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AO2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AQ$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AP2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AP$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AP2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AP2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AR$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AQ2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AQ$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AQ2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AQ2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AS$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AR2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AR$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AR2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AR2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AT$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AS2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AS$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AS2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AS2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AU$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AT2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AT$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AT2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AT2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AV$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AU2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AU$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AU2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AU2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AW$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AV2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AV$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AV2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AV2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AX$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AW2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AW$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AW2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AW2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AY$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AX2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AX$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AX2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AX2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>AZ$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AY2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AY$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AY2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AY2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BA$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AZ2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>AZ$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AZ2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:AZ2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BB$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BA2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BA$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BA2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BA2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BC$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BB2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BB$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BB2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BB2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BD$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BC2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BC$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BC2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BC2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BE$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BD2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BD$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BD2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BD2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BF$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BE2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BE$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BE2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BE2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BG$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BF2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BF$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BF2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BF2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BH$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BG2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BG$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BG2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BG2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BI$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BH2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BH$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BH2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BH2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BJ$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BI2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BI$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BI2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BI2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BK$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BJ2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BJ$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BJ2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BJ2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BL$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BK2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BK$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BK2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BK2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BM$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BL2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BL$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BL2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BL2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BN$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BM2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BM$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BM2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BM2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BO$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BN2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BN$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BN2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BN2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BP$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BO2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BO$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BO2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BO2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BQ$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BP2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BP$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BP2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BP2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BR$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BQ2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BQ$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BQ2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BQ2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BS$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BR2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BR$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BR2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BR2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BT$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BS2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BS$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BS2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BS2381))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2381, $E2381)=\"n/a\",0,IF(OFFSET($G2378, -$E2381, $E2381)=\"SL\",\nIF(OFFSET($G2371,-$E2381,$E2381)+$E2381>BU$5,IFERROR((OFFSET($G2370,-$E2381,$E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BT2381)),\nIF(OFFSET($G2372,-$E2381,$E2381)+$E2381>BT$5,IFERROR(((OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BT2381))*OFFSET($G2377, -$E2381, $E2381)/(OFFSET($G2371,-$E2381,$E2381))),0),OFFSET($G2370,-$E2381,$E2381)-SUM($G2381:BT2381))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2382)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>T$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:S2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>S$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:S2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:S2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>U$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:T2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>T$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:T2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:T2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>V$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:U2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>U$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:U2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:U2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>W$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:V2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>V$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:V2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:V2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>X$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:W2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>W$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:W2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:W2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>Y$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:X2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>X$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:X2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:X2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>Z$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:Y2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>Y$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:Y2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:Y2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AA$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:Z2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>Z$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:Z2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:Z2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AB$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AA2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AA$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AA2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AA2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AC$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AB2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AB$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AB2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AB2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AD$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AC2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AC$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AC2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AC2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AE$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AD2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AD$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AD2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AD2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AF$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AE2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AE$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AE2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AE2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AG$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AF2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AF$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AF2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AF2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AH$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AG2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AG$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AG2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AG2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AI$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AH2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AH$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AH2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AH2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AJ$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AI2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AI$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AI2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AI2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AK$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AJ2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AJ$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AJ2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AJ2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AL$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AK2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AK$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AK2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AK2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AM$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AL2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AL$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AL2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AL2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AN$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AM2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AM$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AM2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AM2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AO$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AN2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AN$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AN2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AN2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AP$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AO2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AO$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AO2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AO2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AQ$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AP2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AP$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AP2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AP2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AR$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AQ2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AQ$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AQ2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AQ2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AS$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AR2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AR$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AR2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AR2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AT$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AS2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AS$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AS2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AS2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AU$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AT2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AT$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AT2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AT2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AV$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AU2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AU$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AU2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AU2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AW$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AV2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AV$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AV2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AV2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AX$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AW2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AW$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AW2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AW2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AY$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AX2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AX$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AX2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AX2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>AZ$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AY2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AY$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AY2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AY2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>BA$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AZ2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>AZ$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AZ2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:AZ2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>BB$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BA2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>BA$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BA2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BA2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>BC$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BB2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>BB$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BB2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BB2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>BD$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BC2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>BC$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BC2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BC2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>BE$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BD2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>BD$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BD2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BD2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>BF$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BE2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>BE$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BE2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BE2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>BG$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BF2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>BF$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BF2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BF2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>BH$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BG2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>BG$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BG2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BG2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>BI$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BH2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>BH$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BH2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BH2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>BJ$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BI2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>BI$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BI2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BI2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>BK$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BJ2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>BJ$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BJ2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BJ2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>BL$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BK2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>BK$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BK2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BK2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>BM$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BL2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>BL$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BL2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BL2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>BN$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BM2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>BM$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BM2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BM2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>BO$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BN2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>BN$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BN2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BN2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>BP$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BO2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>BO$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BO2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BO2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>BQ$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BP2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>BP$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BP2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BP2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>BR$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BQ2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>BQ$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BQ2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BQ2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>BS$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BR2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>BR$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BR2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BR2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>BT$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BS2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>BS$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BS2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BS2382))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2382, $E2382)=\"n/a\",0,IF(OFFSET($G2379, -$E2382, $E2382)=\"SL\",\nIF(OFFSET($G2372,-$E2382,$E2382)+$E2382>BU$5,IFERROR((OFFSET($G2371,-$E2382,$E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BT2382)),\nIF(OFFSET($G2373,-$E2382,$E2382)+$E2382>BT$5,IFERROR(((OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BT2382))*OFFSET($G2378, -$E2382, $E2382)/(OFFSET($G2372,-$E2382,$E2382))),0),OFFSET($G2371,-$E2382,$E2382)-SUM($G2382:BT2382))))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2383)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>U$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:T2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>T$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:T2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:T2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>V$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:U2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>U$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:U2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:U2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>W$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:V2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>V$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:V2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:V2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>X$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:W2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>W$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:W2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:W2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>Y$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:X2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>X$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:X2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:X2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>Z$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:Y2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>Y$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:Y2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:Y2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AA$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:Z2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>Z$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:Z2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:Z2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AB$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AA2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AA$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AA2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AA2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AC$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AB2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AB$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AB2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AB2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AD$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AC2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AC$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AC2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AC2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AE$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AD2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AD$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AD2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AD2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AF$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AE2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AE$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AE2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AE2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AG$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AF2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AF$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AF2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AF2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AH$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AG2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AG$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AG2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AG2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AI$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AH2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AH$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AH2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AH2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AJ$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AI2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AI$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AI2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AI2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AK$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AJ2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AJ$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AJ2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AJ2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AL$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AK2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AK$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AK2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AK2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AM$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AL2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AL$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AL2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AL2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AN$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AM2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AM$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AM2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AM2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AO$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AN2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AN$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AN2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AN2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AP$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AO2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AO$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AO2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AO2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AQ$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AP2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AP$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AP2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AP2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AR$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AQ2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AQ$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AQ2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AQ2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AS$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AR2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AR$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AR2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AR2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AT$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AS2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AS$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AS2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AS2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AU$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AT2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AT$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AT2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AT2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AV$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AU2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AU$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AU2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AU2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AW$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AV2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AV$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AV2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AV2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AX$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AW2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AW$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AW2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AW2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AY$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AX2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AX$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AX2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AX2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>AZ$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AY2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AY$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AY2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AY2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>BA$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AZ2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>AZ$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AZ2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:AZ2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>BB$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BA2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>BA$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BA2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BA2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>BC$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BB2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>BB$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BB2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BB2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>BD$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BC2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>BC$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BC2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BC2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>BE$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BD2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>BD$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BD2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BD2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>BF$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BE2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>BE$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BE2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BE2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>BG$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BF2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>BF$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BF2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BF2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>BH$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BG2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>BG$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BG2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BG2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>BI$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BH2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>BH$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BH2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BH2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>BJ$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BI2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>BI$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BI2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BI2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>BK$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BJ2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>BJ$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BJ2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BJ2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>BL$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BK2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>BK$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BK2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BK2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>BM$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BL2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>BL$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BL2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BL2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>BN$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BM2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>BM$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BM2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BM2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>BO$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BN2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>BN$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BN2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BN2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>BP$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BO2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>BO$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BO2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BO2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>BQ$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BP2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>BP$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BP2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BP2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>BR$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BQ2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>BQ$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BQ2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BQ2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>BS$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BR2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>BR$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BR2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BR2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>BT$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BS2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>BS$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BS2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BS2383))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2383, $E2383)=\"n/a\",0,IF(OFFSET($G2380, -$E2383, $E2383)=\"SL\",\nIF(OFFSET($G2373,-$E2383,$E2383)+$E2383>BU$5,IFERROR((OFFSET($G2372,-$E2383,$E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BT2383)),\nIF(OFFSET($G2374,-$E2383,$E2383)+$E2383>BT$5,IFERROR(((OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BT2383))*OFFSET($G2379, -$E2383, $E2383)/(OFFSET($G2373,-$E2383,$E2383))),0),OFFSET($G2372,-$E2383,$E2383)-SUM($G2383:BT2383))))","v":0}]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2384)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>V$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:U2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>U$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:U2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:U2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>W$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:V2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>V$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:V2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:V2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>X$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:W2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>W$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:W2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:W2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>Y$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:X2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>X$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:X2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:X2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>Z$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:Y2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>Y$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:Y2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:Y2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AA$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:Z2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>Z$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:Z2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:Z2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AB$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AA2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AA$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AA2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AA2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AC$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AB2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AB$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AB2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AB2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AD$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AC2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AC$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AC2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AC2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AE$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AD2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AD$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AD2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AD2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AF$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AE2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AE$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AE2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AE2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AG$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AF2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AF$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AF2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AF2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AH$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AG2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AG$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AG2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AG2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AI$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AH2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AH$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AH2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AH2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AJ$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AI2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AI$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AI2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AI2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AK$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AJ2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AJ$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AJ2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AJ2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AL$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AK2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AK$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AK2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AK2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AM$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AL2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AL$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AL2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AL2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AN$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AM2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AM$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AM2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AM2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AO$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AN2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AN$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AN2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AN2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AP$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AO2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AO$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AO2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AO2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AQ$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AP2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AP$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AP2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AP2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AR$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AQ2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AQ$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AQ2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AQ2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AS$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AR2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AR$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AR2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AR2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AT$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AS2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AS$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AS2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AS2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AU$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AT2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AT$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AT2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AT2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AV$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AU2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AU$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AU2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AU2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AW$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AV2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AV$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AV2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AV2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AX$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AW2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AW$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AW2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AW2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AY$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AX2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AX$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AX2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AX2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>AZ$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AY2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AY$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AY2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AY2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>BA$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AZ2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>AZ$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AZ2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:AZ2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>BB$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BA2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>BA$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BA2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BA2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>BC$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BB2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>BB$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BB2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BB2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>BD$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BC2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>BC$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BC2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BC2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>BE$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BD2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>BD$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BD2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BD2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>BF$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BE2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>BE$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BE2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BE2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>BG$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BF2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>BF$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BF2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BF2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>BH$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BG2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>BG$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BG2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BG2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>BI$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BH2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>BH$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BH2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BH2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>BJ$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BI2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>BI$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BI2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BI2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>BK$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BJ2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>BJ$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BJ2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BJ2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>BL$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BK2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>BK$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BK2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BK2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>BM$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BL2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>BL$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BL2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BL2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>BN$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BM2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>BM$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BM2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BM2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>BO$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BN2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>BN$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BN2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BN2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>BP$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BO2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>BO$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BO2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BO2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>BQ$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BP2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>BP$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BP2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BP2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>BR$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BQ2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>BQ$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BQ2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BQ2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>BS$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BR2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>BR$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BR2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BR2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>BT$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BS2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>BS$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BS2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BS2384))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2384, $E2384)=\"n/a\",0,IF(OFFSET($G2381, -$E2384, $E2384)=\"SL\",\nIF(OFFSET($G2374,-$E2384,$E2384)+$E2384>BU$5,IFERROR((OFFSET($G2373,-$E2384,$E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BT2384)),\nIF(OFFSET($G2375,-$E2384,$E2384)+$E2384>BT$5,IFERROR(((OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BT2384))*OFFSET($G2380, -$E2384, $E2384)/(OFFSET($G2374,-$E2384,$E2384))),0),OFFSET($G2373,-$E2384,$E2384)-SUM($G2384:BT2384))))","v":0}]
[null,null,null,null,15,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2385)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>W$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:V2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>V$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:V2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:V2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>X$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:W2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>W$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:W2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:W2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>Y$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:X2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>X$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:X2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:X2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>Z$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:Y2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>Y$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:Y2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:Y2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AA$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:Z2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>Z$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:Z2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:Z2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AB$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AA2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AA$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AA2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AA2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AC$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AB2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AB$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AB2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AB2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AD$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AC2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AC$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AC2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AC2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AE$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AD2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AD$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AD2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AD2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AF$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AE2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AE$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AE2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AE2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AG$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AF2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AF$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AF2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AF2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AH$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AG2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AG$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AG2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AG2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AI$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AH2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AH$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AH2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AH2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AJ$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AI2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AI$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AI2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AI2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AK$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AJ2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AJ$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AJ2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AJ2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AL$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AK2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AK$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AK2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AK2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AM$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AL2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AL$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AL2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AL2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AN$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AM2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AM$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AM2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AM2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AO$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AN2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AN$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AN2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AN2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AP$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AO2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AO$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AO2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AO2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AQ$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AP2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AP$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AP2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AP2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AR$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AQ2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AQ$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AQ2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AQ2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AS$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AR2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AR$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AR2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AR2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AT$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AS2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AS$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AS2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AS2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AU$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AT2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AT$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AT2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AT2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AV$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AU2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AU$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AU2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AU2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AW$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AV2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AV$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AV2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AV2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AX$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AW2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AW$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AW2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AW2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AY$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AX2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AX$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AX2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AX2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>AZ$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AY2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AY$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AY2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AY2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>BA$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AZ2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>AZ$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AZ2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:AZ2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>BB$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BA2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>BA$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BA2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BA2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>BC$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BB2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>BB$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BB2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BB2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>BD$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BC2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>BC$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BC2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BC2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>BE$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BD2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>BD$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BD2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BD2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>BF$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BE2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>BE$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BE2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BE2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>BG$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BF2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>BF$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BF2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BF2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>BH$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BG2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>BG$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BG2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BG2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>BI$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BH2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>BH$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BH2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BH2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>BJ$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BI2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>BI$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BI2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BI2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>BK$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BJ2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>BJ$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BJ2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BJ2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>BL$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BK2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>BK$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BK2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BK2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>BM$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BL2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>BL$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BL2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BL2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>BN$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BM2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>BM$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BM2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BM2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>BO$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BN2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>BN$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BN2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BN2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>BP$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BO2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>BO$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BO2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BO2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>BQ$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BP2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>BP$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BP2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BP2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>BR$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BQ2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>BQ$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BQ2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BQ2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>BS$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BR2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>BR$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BR2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BR2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>BT$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BS2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>BS$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BS2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BS2385))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2385, $E2385)=\"n/a\",0,IF(OFFSET($G2382, -$E2385, $E2385)=\"SL\",\nIF(OFFSET($G2375,-$E2385,$E2385)+$E2385>BU$5,IFERROR((OFFSET($G2374,-$E2385,$E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BT2385)),\nIF(OFFSET($G2376,-$E2385,$E2385)+$E2385>BT$5,IFERROR(((OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BT2385))*OFFSET($G2381, -$E2385, $E2385)/(OFFSET($G2375,-$E2385,$E2385))),0),OFFSET($G2374,-$E2385,$E2385)-SUM($G2385:BT2385))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2371)","v":"Depreciation of asset adjustments - TAB 2010-11"},null,null,{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>I$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:H2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>H$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:H2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:H2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>J$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:I2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>I$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:I2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:I2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>K$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:J2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>J$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:J2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:J2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>L$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:K2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>K$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:K2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:K2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>M$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:L2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>L$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:L2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:L2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>N$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:M2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>M$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:M2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:M2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>O$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:N2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>N$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:N2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:N2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>P$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:O2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>O$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:O2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:O2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>Q$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:P2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>P$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:P2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:P2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>R$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:Q2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>Q$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:Q2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:Q2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>S$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:R2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>R$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:R2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:R2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>T$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:S2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>S$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:S2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:S2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>U$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:T2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>T$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:T2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:T2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>V$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:U2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>U$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:U2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:U2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>W$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:V2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>V$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:V2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:V2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>X$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:W2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>W$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:W2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:W2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>Y$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:X2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>X$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:X2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:X2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>Z$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:Y2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>Y$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:Y2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:Y2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AA$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:Z2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>Z$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:Z2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:Z2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AB$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AA2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AA$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AA2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AA2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AC$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AB2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AB$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AB2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AB2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AD$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AC2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AC$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AC2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AC2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AE$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AD2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AD$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AD2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AD2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AF$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AE2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AE$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AE2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AE2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AG$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AF2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AF$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AF2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AF2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AH$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AG2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AG$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AG2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AG2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AI$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AH2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AH$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AH2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AH2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AJ$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AI2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AI$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AI2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AI2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AK$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AJ2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AJ$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AJ2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AJ2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AL$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AK2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AK$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AK2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AK2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AM$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AL2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AL$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AL2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AL2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AN$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AM2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AM$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AM2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AM2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AO$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AN2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AN$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AN2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AN2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AP$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AO2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AO$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AO2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AO2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AQ$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AP2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AP$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AP2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AP2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AR$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AQ2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AQ$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AQ2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AQ2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AS$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AR2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AR$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AR2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AR2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AT$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AS2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AS$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AS2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AS2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AU$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AT2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AT$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AT2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AT2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AV$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AU2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AU$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AU2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AU2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AW$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AV2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AV$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AV2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AV2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AX$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AW2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AW$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AW2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AW2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AY$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AX2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AX$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AX2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AX2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>AZ$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AY2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AY$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AY2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AY2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>BA$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AZ2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>AZ$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AZ2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:AZ2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>BB$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BA2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>BA$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BA2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BA2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>BC$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BB2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>BB$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BB2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BB2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>BD$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BC2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>BC$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BC2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BC2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>BE$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BD2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>BD$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BD2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BD2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>BF$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BE2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>BE$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BE2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BE2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>BG$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BF2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>BF$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BF2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BF2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>BH$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BG2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>BG$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BG2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BG2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>BI$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BH2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>BH$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BH2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BH2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>BJ$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BI2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>BI$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BI2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BI2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>BK$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BJ2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>BJ$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BJ2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BJ2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>BL$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BK2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>BK$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BK2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BK2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>BM$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BL2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>BL$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BL2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BL2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>BN$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BM2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>BM$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BM2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BM2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>BO$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BN2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>BN$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BN2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BN2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>BP$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BO2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>BO$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BO2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BO2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>BQ$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BP2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>BP$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BP2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BP2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>BR$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BQ2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>BQ$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BQ2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BQ2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>BS$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BR2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>BR$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BR2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BR2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>BT$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BS2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>BS$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BS2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BS2388))))","v":0},{"$f":"IF(OFFSET($G2364, -$E2370, $E2371)=\"n/a\", 0, IF(OFFSET($G2367, -$E2370, $E2371)=\"SL\",\nIF(OFFSET($G2364, -$E2370, $E2371)+$E2371>BU$5, IFERROR((OFFSET($G2363, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))), 0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BT2388)),\nIF(OFFSET($G2365, -$E2370, $E2371)+$E2371>BT$5, IFERROR(((OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BT2388))*OFFSET($G2366, -$E2370, $E2371)/(OFFSET($G2364, -$E2370, $E2371))),0), OFFSET($G2363, -$E2370, $E2371)-SUM($G2388:BT2388))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2372)","v":"Depreciation of asset adjustments - TAB 2011-12"},null,null,null,{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>J$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:I2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>I$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:I2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:I2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>K$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:J2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>J$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:J2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:J2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>L$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:K2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>K$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:K2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:K2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>M$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:L2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>L$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:L2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:L2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>N$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:M2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>M$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:M2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:M2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>O$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:N2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>N$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:N2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:N2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>P$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:O2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>O$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:O2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:O2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>Q$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:P2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>P$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:P2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:P2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>R$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:Q2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>Q$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:Q2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:Q2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>S$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:R2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>R$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:R2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:R2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>T$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:S2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>S$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:S2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:S2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>U$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:T2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>T$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:T2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:T2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>V$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:U2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>U$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:U2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:U2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>W$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:V2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>V$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:V2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:V2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>X$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:W2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>W$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:W2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:W2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>Y$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:X2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>X$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:X2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:X2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>Z$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:Y2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>Y$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:Y2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:Y2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AA$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:Z2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>Z$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:Z2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:Z2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AB$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AA2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AA$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AA2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AA2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AC$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AB2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AB$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AB2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AB2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AD$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AC2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AC$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AC2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AC2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AE$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AD2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AD$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AD2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AD2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AF$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AE2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AE$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AE2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AE2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AG$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AF2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AF$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AF2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AF2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AH$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AG2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AG$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AG2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AG2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AI$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AH2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AH$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AH2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AH2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AJ$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AI2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AI$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AI2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AI2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AK$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AJ2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AJ$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AJ2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AJ2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AL$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AK2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AK$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AK2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AK2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AM$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AL2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AL$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AL2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AL2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AN$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AM2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AM$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AM2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AM2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AO$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AN2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AN$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AN2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AN2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AP$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AO2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AO$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AO2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AO2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AQ$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AP2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AP$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AP2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AP2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AR$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AQ2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AQ$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AQ2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AQ2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AS$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AR2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AR$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AR2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AR2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AT$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AS2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AS$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AS2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AS2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AU$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AT2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AT$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AT2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AT2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AV$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AU2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AU$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AU2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AU2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AW$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AV2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AV$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AV2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AV2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AX$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AW2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AW$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AW2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AW2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AY$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AX2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AX$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AX2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AX2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>AZ$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AY2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AY$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AY2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AY2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>BA$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AZ2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>AZ$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AZ2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:AZ2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>BB$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BA2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>BA$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BA2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BA2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>BC$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BB2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>BB$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BB2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BB2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>BD$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BC2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>BC$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BC2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BC2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>BE$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BD2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>BD$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BD2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BD2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>BF$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BE2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>BE$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BE2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BE2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>BG$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BF2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>BF$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BF2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BF2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>BH$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BG2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>BG$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BG2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BG2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>BI$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BH2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>BH$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BH2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BH2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>BJ$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BI2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>BI$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BI2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BI2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>BK$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BJ2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>BJ$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BJ2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BJ2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>BL$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BK2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>BK$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BK2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BK2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>BM$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BL2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>BL$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BL2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BL2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>BN$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BM2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>BM$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BM2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BM2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>BO$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BN2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>BN$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BN2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BN2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>BP$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BO2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>BO$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BO2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BO2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>BQ$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BP2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>BP$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BP2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BP2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>BR$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BQ2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>BQ$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BQ2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BQ2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>BS$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BR2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>BR$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BR2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BR2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>BT$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BS2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>BS$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BS2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BS2389))))","v":0},{"$f":"IF(OFFSET($G2365, -$E2371, $E2372)=\"n/a\", 0, IF(OFFSET($G2368, -$E2371, $E2372)=\"SL\",\nIF(OFFSET($G2365, -$E2371, $E2372)+$E2372>BU$5, IFERROR((OFFSET($G2364, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))), 0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BT2389)),\nIF(OFFSET($G2366, -$E2371, $E2372)+$E2372>BT$5, IFERROR(((OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BT2389))*OFFSET($G2367, -$E2371, $E2372)/(OFFSET($G2365, -$E2371, $E2372))),0), OFFSET($G2364, -$E2371, $E2372)-SUM($G2389:BT2389))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2373)","v":"Depreciation of asset adjustments - TAB 2012-13"},null,null,null,null,{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>K$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:J2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>J$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:J2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:J2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>L$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:K2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>K$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:K2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:K2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>M$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:L2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>L$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:L2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:L2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>N$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:M2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>M$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:M2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:M2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>O$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:N2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>N$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:N2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:N2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>P$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:O2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>O$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:O2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:O2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>Q$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:P2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>P$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:P2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:P2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>R$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:Q2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>Q$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:Q2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:Q2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>S$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:R2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>R$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:R2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:R2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>T$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:S2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>S$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:S2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:S2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>U$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:T2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>T$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:T2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:T2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>V$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:U2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>U$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:U2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:U2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>W$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:V2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>V$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:V2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:V2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>X$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:W2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>W$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:W2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:W2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>Y$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:X2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>X$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:X2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:X2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>Z$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:Y2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>Y$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:Y2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:Y2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AA$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:Z2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>Z$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:Z2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:Z2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AB$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AA2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AA$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AA2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AA2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AC$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AB2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AB$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AB2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AB2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AD$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AC2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AC$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AC2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AC2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AE$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AD2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AD$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AD2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AD2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AF$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AE2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AE$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AE2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AE2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AG$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AF2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AF$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AF2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AF2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AH$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AG2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AG$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AG2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AG2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AI$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AH2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AH$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AH2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AH2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AJ$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AI2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AI$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AI2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AI2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AK$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AJ2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AJ$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AJ2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AJ2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AL$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AK2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AK$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AK2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AK2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AM$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AL2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AL$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AL2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AL2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AN$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AM2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AM$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AM2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AM2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AO$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AN2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AN$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AN2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AN2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AP$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AO2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AO$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AO2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AO2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AQ$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AP2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AP$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AP2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AP2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AR$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AQ2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AQ$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AQ2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AQ2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AS$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AR2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AR$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AR2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AR2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AT$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AS2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AS$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AS2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AS2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AU$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AT2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AT$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AT2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AT2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AV$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AU2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AU$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AU2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AU2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AW$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AV2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AV$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AV2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AV2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AX$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AW2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AW$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AW2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AW2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AY$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AX2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AX$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AX2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AX2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>AZ$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AY2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AY$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AY2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AY2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>BA$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AZ2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>AZ$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AZ2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:AZ2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>BB$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BA2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>BA$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BA2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BA2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>BC$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BB2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>BB$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BB2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BB2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>BD$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BC2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>BC$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BC2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BC2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>BE$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BD2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>BD$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BD2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BD2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>BF$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BE2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>BE$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BE2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BE2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>BG$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BF2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>BF$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BF2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BF2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>BH$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BG2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>BG$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BG2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BG2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>BI$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BH2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>BH$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BH2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BH2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>BJ$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BI2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>BI$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BI2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BI2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>BK$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BJ2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>BJ$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BJ2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BJ2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>BL$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BK2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>BK$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BK2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BK2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>BM$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BL2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>BL$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BL2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BL2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>BN$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BM2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>BM$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BM2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BM2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>BO$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BN2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>BN$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BN2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BN2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>BP$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BO2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>BO$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BO2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BO2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>BQ$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BP2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>BP$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BP2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BP2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>BR$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BQ2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>BQ$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BQ2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BQ2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>BS$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BR2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>BR$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BR2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BR2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>BT$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BS2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>BS$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BS2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BS2390))))","v":0},{"$f":"IF(OFFSET($G2366, -$E2372, $E2373)=\"n/a\", 0, IF(OFFSET($G2369, -$E2372, $E2373)=\"SL\",\nIF(OFFSET($G2366, -$E2372, $E2373)+$E2373>BU$5, IFERROR((OFFSET($G2365, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))), 0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BT2390)),\nIF(OFFSET($G2367, -$E2372, $E2373)+$E2373>BT$5, IFERROR(((OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BT2390))*OFFSET($G2368, -$E2372, $E2373)/(OFFSET($G2366, -$E2372, $E2373))),0), OFFSET($G2365, -$E2372, $E2373)-SUM($G2390:BT2390))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2374)","v":"Depreciation of asset adjustments - TAB 2013-14"},null,null,null,null,null,{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>L$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:K2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>K$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:K2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:K2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>M$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:L2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>L$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:L2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:L2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>N$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:M2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>M$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:M2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:M2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>O$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:N2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>N$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:N2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:N2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>P$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:O2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>O$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:O2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:O2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>Q$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:P2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>P$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:P2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:P2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>R$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:Q2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>Q$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:Q2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:Q2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>S$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:R2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>R$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:R2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:R2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>T$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:S2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>S$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:S2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:S2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>U$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:T2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>T$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:T2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:T2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>V$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:U2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>U$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:U2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:U2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>W$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:V2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>V$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:V2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:V2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>X$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:W2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>W$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:W2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:W2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>Y$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:X2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>X$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:X2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:X2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>Z$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:Y2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>Y$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:Y2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:Y2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AA$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:Z2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>Z$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:Z2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:Z2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AB$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AA2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AA$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AA2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AA2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AC$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AB2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AB$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AB2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AB2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AD$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AC2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AC$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AC2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AC2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AE$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AD2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AD$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AD2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AD2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AF$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AE2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AE$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AE2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AE2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AG$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AF2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AF$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AF2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AF2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AH$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AG2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AG$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AG2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AG2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AI$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AH2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AH$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AH2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AH2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AJ$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AI2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AI$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AI2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AI2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AK$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AJ2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AJ$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AJ2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AJ2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AL$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AK2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AK$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AK2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AK2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AM$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AL2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AL$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AL2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AL2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AN$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AM2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AM$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AM2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AM2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AO$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AN2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AN$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AN2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AN2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AP$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AO2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AO$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AO2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AO2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AQ$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AP2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AP$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AP2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AP2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AR$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AQ2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AQ$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AQ2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AQ2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AS$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AR2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AR$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AR2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AR2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AT$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AS2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AS$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AS2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AS2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AU$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AT2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AT$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AT2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AT2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AV$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AU2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AU$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AU2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AU2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AW$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AV2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AV$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AV2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AV2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AX$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AW2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AW$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AW2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AW2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AY$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AX2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AX$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AX2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AX2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>AZ$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AY2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AY$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AY2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AY2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>BA$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AZ2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>AZ$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AZ2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:AZ2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>BB$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BA2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>BA$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BA2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BA2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>BC$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BB2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>BB$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BB2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BB2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>BD$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BC2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>BC$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BC2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BC2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>BE$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BD2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>BD$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BD2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BD2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>BF$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BE2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>BE$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BE2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BE2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>BG$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BF2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>BF$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BF2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BF2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>BH$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BG2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>BG$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BG2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BG2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>BI$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BH2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>BH$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BH2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BH2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>BJ$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BI2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>BI$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BI2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BI2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>BK$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BJ2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>BJ$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BJ2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BJ2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>BL$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BK2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>BK$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BK2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BK2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>BM$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BL2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>BL$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BL2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BL2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>BN$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BM2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>BM$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BM2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BM2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>BO$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BN2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>BN$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BN2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BN2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>BP$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BO2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>BO$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BO2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BO2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>BQ$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BP2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>BP$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BP2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BP2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>BR$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BQ2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>BQ$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BQ2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BQ2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>BS$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BR2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>BR$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BR2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BR2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>BT$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BS2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>BS$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BS2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BS2391))))","v":0},{"$f":"IF(OFFSET($G2367, -$E2373, $E2374)=\"n/a\", 0, IF(OFFSET($G2370, -$E2373, $E2374)=\"SL\",\nIF(OFFSET($G2367, -$E2373, $E2374)+$E2374>BU$5, IFERROR((OFFSET($G2366, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))), 0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BT2391)),\nIF(OFFSET($G2368, -$E2373, $E2374)+$E2374>BT$5, IFERROR(((OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BT2391))*OFFSET($G2369, -$E2373, $E2374)/(OFFSET($G2367, -$E2373, $E2374))),0), OFFSET($G2366, -$E2373, $E2374)-SUM($G2391:BT2391))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2375)","v":"Depreciation of asset adjustments - TAB 2014-15"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>M$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:L2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>L$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:L2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:L2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>N$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:M2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>M$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:M2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:M2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>O$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:N2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>N$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:N2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:N2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>P$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:O2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>O$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:O2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:O2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>Q$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:P2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>P$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:P2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:P2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>R$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:Q2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>Q$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:Q2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:Q2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>S$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:R2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>R$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:R2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:R2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>T$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:S2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>S$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:S2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:S2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>U$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:T2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>T$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:T2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:T2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>V$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:U2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>U$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:U2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:U2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>W$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:V2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>V$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:V2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:V2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>X$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:W2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>W$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:W2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:W2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>Y$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:X2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>X$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:X2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:X2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>Z$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:Y2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>Y$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:Y2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:Y2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AA$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:Z2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>Z$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:Z2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:Z2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AB$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AA2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AA$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AA2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AA2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AC$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AB2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AB$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AB2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AB2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AD$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AC2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AC$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AC2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AC2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AE$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AD2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AD$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AD2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AD2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AF$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AE2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AE$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AE2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AE2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AG$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AF2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AF$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AF2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AF2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AH$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AG2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AG$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AG2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AG2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AI$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AH2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AH$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AH2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AH2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AJ$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AI2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AI$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AI2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AI2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AK$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AJ2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AJ$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AJ2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AJ2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AL$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AK2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AK$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AK2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AK2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AM$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AL2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AL$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AL2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AL2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AN$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AM2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AM$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AM2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AM2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AO$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AN2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AN$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AN2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AN2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AP$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AO2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AO$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AO2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AO2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AQ$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AP2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AP$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AP2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AP2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AR$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AQ2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AQ$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AQ2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AQ2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AS$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AR2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AR$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AR2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AR2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AT$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AS2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AS$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AS2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AS2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AU$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AT2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AT$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AT2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AT2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AV$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AU2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AU$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AU2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AU2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AW$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AV2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AV$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AV2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AV2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AX$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AW2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AW$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AW2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AW2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AY$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AX2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AX$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AX2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AX2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>AZ$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AY2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AY$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AY2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AY2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>BA$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AZ2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>AZ$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AZ2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:AZ2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>BB$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BA2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>BA$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BA2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BA2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>BC$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BB2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>BB$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BB2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BB2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>BD$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BC2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>BC$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BC2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BC2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>BE$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BD2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>BD$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BD2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BD2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>BF$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BE2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>BE$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BE2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BE2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>BG$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BF2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>BF$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BF2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BF2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>BH$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BG2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>BG$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BG2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BG2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>BI$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BH2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>BH$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BH2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BH2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>BJ$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BI2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>BI$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BI2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BI2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>BK$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BJ2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>BJ$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BJ2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BJ2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>BL$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BK2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>BK$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BK2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BK2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>BM$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BL2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>BL$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BL2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BL2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>BN$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BM2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>BM$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BM2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BM2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>BO$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BN2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>BN$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BN2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BN2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>BP$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BO2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>BO$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BO2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BO2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>BQ$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BP2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>BP$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BP2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BP2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>BR$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BQ2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>BQ$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BQ2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BQ2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>BS$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BR2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>BR$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BR2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BR2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>BT$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BS2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>BS$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BS2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BS2392))))","v":0},{"$f":"IF(OFFSET($G2368, -$E2374, $E2375)=\"n/a\", 0, IF(OFFSET($G2371, -$E2374, $E2375)=\"SL\",\nIF(OFFSET($G2368, -$E2374, $E2375)+$E2375>BU$5, IFERROR((OFFSET($G2367, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))), 0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BT2392)),\nIF(OFFSET($G2369, -$E2374, $E2375)+$E2375>BT$5, IFERROR(((OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BT2392))*OFFSET($G2370, -$E2374, $E2375)/(OFFSET($G2368, -$E2374, $E2375))),0), OFFSET($G2367, -$E2374, $E2375)-SUM($G2392:BT2392))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2376)","v":"Depreciation of asset adjustments - TAB 2015-16"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>N$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:M2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>M$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:M2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:M2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>O$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:N2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>N$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:N2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:N2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>P$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:O2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>O$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:O2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:O2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>Q$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:P2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>P$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:P2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:P2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>R$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:Q2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>Q$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:Q2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:Q2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>S$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:R2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>R$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:R2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:R2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>T$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:S2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>S$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:S2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:S2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>U$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:T2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>T$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:T2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:T2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>V$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:U2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>U$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:U2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:U2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>W$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:V2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>V$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:V2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:V2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>X$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:W2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>W$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:W2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:W2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>Y$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:X2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>X$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:X2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:X2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>Z$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:Y2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>Y$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:Y2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:Y2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AA$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:Z2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>Z$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:Z2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:Z2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AB$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AA2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AA$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AA2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AA2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AC$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AB2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AB$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AB2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AB2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AD$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AC2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AC$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AC2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AC2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AE$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AD2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AD$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AD2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AD2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AF$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AE2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AE$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AE2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AE2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AG$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AF2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AF$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AF2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AF2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AH$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AG2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AG$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AG2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AG2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AI$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AH2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AH$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AH2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AH2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AJ$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AI2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AI$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AI2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AI2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AK$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AJ2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AJ$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AJ2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AJ2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AL$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AK2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AK$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AK2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AK2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AM$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AL2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AL$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AL2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AL2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AN$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AM2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AM$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AM2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AM2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AO$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AN2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AN$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AN2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AN2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AP$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AO2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AO$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AO2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AO2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AQ$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AP2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AP$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AP2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AP2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AR$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AQ2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AQ$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AQ2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AQ2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AS$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AR2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AR$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AR2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AR2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AT$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AS2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AS$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AS2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AS2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AU$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AT2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AT$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AT2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AT2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AV$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AU2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AU$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AU2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AU2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AW$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AV2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AV$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AV2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AV2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AX$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AW2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AW$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AW2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AW2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AY$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AX2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AX$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AX2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AX2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>AZ$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AY2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AY$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AY2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AY2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>BA$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AZ2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>AZ$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AZ2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:AZ2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>BB$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BA2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>BA$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BA2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BA2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>BC$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BB2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>BB$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BB2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BB2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>BD$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BC2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>BC$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BC2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BC2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>BE$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BD2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>BD$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BD2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BD2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>BF$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BE2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>BE$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BE2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BE2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>BG$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BF2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>BF$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BF2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BF2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>BH$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BG2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>BG$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BG2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BG2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>BI$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BH2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>BH$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BH2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BH2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>BJ$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BI2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>BI$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BI2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BI2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>BK$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BJ2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>BJ$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BJ2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BJ2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>BL$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BK2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>BK$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BK2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BK2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>BM$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BL2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>BL$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BL2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BL2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>BN$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BM2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>BM$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BM2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BM2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>BO$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BN2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>BN$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BN2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BN2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>BP$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BO2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>BO$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BO2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BO2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>BQ$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BP2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>BP$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BP2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BP2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>BR$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BQ2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>BQ$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BQ2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BQ2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>BS$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BR2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>BR$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BR2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BR2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>BT$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BS2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>BS$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BS2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BS2393))))","v":0},{"$f":"IF(OFFSET($G2369, -$E2375, $E2376)=\"n/a\", 0, IF(OFFSET($G2372, -$E2375, $E2376)=\"SL\",\nIF(OFFSET($G2369, -$E2375, $E2376)+$E2376>BU$5, IFERROR((OFFSET($G2368, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))), 0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BT2393)),\nIF(OFFSET($G2370, -$E2375, $E2376)+$E2376>BT$5, IFERROR(((OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BT2393))*OFFSET($G2371, -$E2375, $E2376)/(OFFSET($G2369, -$E2375, $E2376))),0), OFFSET($G2368, -$E2375, $E2376)-SUM($G2393:BT2393))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2377)","v":"Depreciation of asset adjustments - TAB 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>O$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:N2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>N$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:N2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:N2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>P$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:O2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>O$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:O2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:O2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>Q$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:P2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>P$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:P2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:P2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>R$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:Q2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>Q$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:Q2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:Q2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>S$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:R2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>R$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:R2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:R2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>T$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:S2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>S$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:S2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:S2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>U$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:T2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>T$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:T2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:T2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>V$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:U2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>U$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:U2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:U2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>W$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:V2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>V$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:V2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:V2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>X$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:W2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>W$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:W2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:W2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>Y$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:X2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>X$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:X2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:X2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>Z$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:Y2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>Y$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:Y2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:Y2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AA$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:Z2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>Z$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:Z2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:Z2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AB$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AA2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AA$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AA2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AA2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AC$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AB2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AB$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AB2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AB2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AD$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AC2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AC$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AC2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AC2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AE$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AD2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AD$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AD2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AD2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AF$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AE2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AE$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AE2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AE2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AG$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AF2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AF$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AF2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AF2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AH$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AG2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AG$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AG2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AG2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AI$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AH2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AH$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AH2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AH2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AJ$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AI2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AI$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AI2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AI2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AK$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AJ2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AJ$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AJ2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AJ2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AL$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AK2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AK$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AK2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AK2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AM$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AL2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AL$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AL2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AL2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AN$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AM2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AM$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AM2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AM2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AO$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AN2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AN$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AN2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AN2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AP$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AO2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AO$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AO2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AO2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AQ$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AP2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AP$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AP2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AP2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AR$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AQ2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AQ$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AQ2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AQ2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AS$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AR2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AR$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AR2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AR2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AT$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AS2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AS$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AS2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AS2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AU$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AT2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AT$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AT2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AT2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AV$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AU2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AU$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AU2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AU2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AW$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AV2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AV$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AV2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AV2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AX$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AW2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AW$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AW2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AW2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AY$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AX2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AX$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AX2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AX2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>AZ$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AY2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AY$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AY2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AY2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>BA$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AZ2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>AZ$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AZ2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:AZ2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>BB$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BA2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>BA$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BA2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BA2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>BC$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BB2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>BB$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BB2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BB2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>BD$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BC2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>BC$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BC2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BC2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>BE$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BD2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>BD$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BD2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BD2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>BF$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BE2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>BE$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BE2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BE2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>BG$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BF2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>BF$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BF2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BF2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>BH$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BG2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>BG$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BG2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BG2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>BI$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BH2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>BH$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BH2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BH2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>BJ$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BI2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>BI$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BI2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BI2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>BK$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BJ2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>BJ$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BJ2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BJ2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>BL$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BK2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>BK$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BK2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BK2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>BM$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BL2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>BL$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BL2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BL2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>BN$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BM2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>BM$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BM2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BM2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>BO$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BN2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>BN$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BN2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BN2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>BP$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BO2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>BO$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BO2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BO2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>BQ$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BP2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>BP$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BP2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BP2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>BR$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BQ2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>BQ$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BQ2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BQ2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>BS$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BR2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>BR$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BR2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BR2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>BT$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BS2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>BS$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BS2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BS2394))))","v":0},{"$f":"IF(OFFSET($G2370, -$E2376, $E2377)=\"n/a\", 0, IF(OFFSET($G2373, -$E2376, $E2377)=\"SL\",\nIF(OFFSET($G2370, -$E2376, $E2377)+$E2377>BU$5, IFERROR((OFFSET($G2369, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))), 0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BT2394)),\nIF(OFFSET($G2371, -$E2376, $E2377)+$E2377>BT$5, IFERROR(((OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BT2394))*OFFSET($G2372, -$E2376, $E2377)/(OFFSET($G2370, -$E2376, $E2377))),0), OFFSET($G2369, -$E2376, $E2377)-SUM($G2394:BT2394))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2378)","v":"Depreciation of asset adjustments - TAB 2017-18"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>P$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:O2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>O$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:O2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:O2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>Q$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:P2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>P$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:P2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:P2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>R$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:Q2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>Q$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:Q2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:Q2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>S$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:R2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>R$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:R2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:R2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>T$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:S2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>S$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:S2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:S2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>U$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:T2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>T$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:T2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:T2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>V$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:U2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>U$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:U2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:U2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>W$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:V2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>V$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:V2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:V2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>X$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:W2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>W$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:W2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:W2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>Y$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:X2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>X$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:X2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:X2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>Z$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:Y2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>Y$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:Y2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:Y2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AA$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:Z2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>Z$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:Z2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:Z2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AB$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AA2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AA$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AA2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AA2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AC$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AB2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AB$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AB2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AB2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AD$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AC2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AC$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AC2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AC2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AE$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AD2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AD$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AD2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AD2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AF$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AE2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AE$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AE2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AE2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AG$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AF2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AF$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AF2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AF2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AH$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AG2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AG$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AG2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AG2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AI$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AH2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AH$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AH2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AH2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AJ$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AI2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AI$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AI2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AI2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AK$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AJ2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AJ$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AJ2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AJ2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AL$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AK2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AK$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AK2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AK2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AM$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AL2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AL$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AL2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AL2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AN$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AM2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AM$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AM2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AM2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AO$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AN2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AN$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AN2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AN2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AP$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AO2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AO$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AO2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AO2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AQ$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AP2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AP$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AP2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AP2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AR$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AQ2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AQ$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AQ2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AQ2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AS$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AR2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AR$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AR2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AR2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AT$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AS2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AS$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AS2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AS2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AU$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AT2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AT$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AT2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AT2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AV$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AU2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AU$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AU2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AU2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AW$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AV2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AV$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AV2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AV2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AX$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AW2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AW$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AW2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AW2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AY$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AX2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AX$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AX2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AX2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>AZ$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AY2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AY$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AY2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AY2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>BA$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AZ2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>AZ$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AZ2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:AZ2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>BB$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BA2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>BA$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BA2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BA2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>BC$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BB2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>BB$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BB2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BB2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>BD$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BC2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>BC$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BC2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BC2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>BE$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BD2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>BD$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BD2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BD2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>BF$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BE2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>BE$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BE2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BE2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>BG$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BF2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>BF$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BF2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BF2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>BH$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BG2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>BG$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BG2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BG2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>BI$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BH2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>BH$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BH2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BH2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>BJ$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BI2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>BI$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BI2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BI2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>BK$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BJ2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>BJ$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BJ2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BJ2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>BL$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BK2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>BK$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BK2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BK2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>BM$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BL2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>BL$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BL2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BL2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>BN$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BM2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>BM$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BM2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BM2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>BO$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BN2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>BN$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BN2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BN2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>BP$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BO2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>BO$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BO2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BO2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>BQ$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BP2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>BP$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BP2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BP2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>BR$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BQ2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>BQ$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BQ2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BQ2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>BS$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BR2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>BR$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BR2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BR2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>BT$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BS2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>BS$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BS2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BS2395))))","v":0},{"$f":"IF(OFFSET($G2371, -$E2377, $E2378)=\"n/a\", 0, IF(OFFSET($G2374, -$E2377, $E2378)=\"SL\",\nIF(OFFSET($G2371, -$E2377, $E2378)+$E2378>BU$5, IFERROR((OFFSET($G2370, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))), 0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BT2395)),\nIF(OFFSET($G2372, -$E2377, $E2378)+$E2378>BT$5, IFERROR(((OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BT2395))*OFFSET($G2373, -$E2377, $E2378)/(OFFSET($G2371, -$E2377, $E2378))),0), OFFSET($G2370, -$E2377, $E2378)-SUM($G2395:BT2395))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2379)","v":"Depreciation of asset adjustments - TAB 2018-19"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>Q$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:P2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>P$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:P2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:P2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>R$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:Q2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>Q$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:Q2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:Q2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>S$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:R2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>R$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:R2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:R2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>T$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:S2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>S$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:S2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:S2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>U$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:T2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>T$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:T2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:T2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>V$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:U2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>U$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:U2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:U2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>W$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:V2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>V$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:V2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:V2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>X$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:W2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>W$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:W2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:W2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>Y$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:X2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>X$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:X2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:X2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>Z$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:Y2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>Y$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:Y2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:Y2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AA$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:Z2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>Z$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:Z2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:Z2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AB$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AA2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AA$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AA2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AA2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AC$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AB2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AB$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AB2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AB2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AD$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AC2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AC$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AC2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AC2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AE$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AD2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AD$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AD2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AD2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AF$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AE2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AE$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AE2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AE2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AG$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AF2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AF$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AF2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AF2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AH$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AG2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AG$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AG2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AG2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AI$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AH2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AH$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AH2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AH2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AJ$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AI2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AI$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AI2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AI2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AK$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AJ2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AJ$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AJ2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AJ2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AL$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AK2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AK$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AK2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AK2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AM$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AL2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AL$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AL2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AL2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AN$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AM2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AM$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AM2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AM2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AO$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AN2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AN$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AN2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AN2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AP$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AO2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AO$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AO2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AO2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AQ$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AP2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AP$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AP2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AP2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AR$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AQ2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AQ$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AQ2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AQ2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AS$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AR2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AR$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AR2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AR2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AT$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AS2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AS$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AS2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AS2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AU$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AT2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AT$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AT2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AT2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AV$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AU2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AU$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AU2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AU2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AW$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AV2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AV$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AV2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AV2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AX$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AW2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AW$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AW2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AW2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AY$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AX2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AX$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AX2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AX2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>AZ$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AY2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AY$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AY2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AY2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>BA$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AZ2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>AZ$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AZ2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:AZ2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>BB$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BA2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>BA$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BA2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BA2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>BC$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BB2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>BB$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BB2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BB2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>BD$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BC2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>BC$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BC2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BC2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>BE$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BD2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>BD$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BD2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BD2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>BF$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BE2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>BE$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BE2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BE2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>BG$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BF2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>BF$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BF2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BF2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>BH$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BG2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>BG$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BG2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BG2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>BI$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BH2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>BH$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BH2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BH2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>BJ$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BI2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>BI$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BI2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BI2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>BK$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BJ2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>BJ$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BJ2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BJ2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>BL$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BK2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>BK$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BK2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BK2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>BM$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BL2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>BL$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BL2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BL2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>BN$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BM2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>BM$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BM2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BM2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>BO$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BN2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>BN$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BN2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BN2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>BP$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BO2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>BO$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BO2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BO2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>BQ$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BP2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>BP$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BP2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BP2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>BR$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BQ2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>BQ$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BQ2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BQ2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>BS$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BR2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>BR$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BR2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BR2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>BT$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BS2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>BS$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BS2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BS2396))))","v":0},{"$f":"IF(OFFSET($G2372, -$E2378, $E2379)=\"n/a\", 0, IF(OFFSET($G2375, -$E2378, $E2379)=\"SL\",\nIF(OFFSET($G2372, -$E2378, $E2379)+$E2379>BU$5, IFERROR((OFFSET($G2371, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))), 0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BT2396)),\nIF(OFFSET($G2373, -$E2378, $E2379)+$E2379>BT$5, IFERROR(((OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BT2396))*OFFSET($G2374, -$E2378, $E2379)/(OFFSET($G2372, -$E2378, $E2379))),0), OFFSET($G2371, -$E2378, $E2379)-SUM($G2396:BT2396))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2380)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>R$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:Q2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>Q$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:Q2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:Q2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>S$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:R2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>R$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:R2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:R2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>T$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:S2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>S$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:S2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:S2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>U$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:T2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>T$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:T2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:T2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>V$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:U2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>U$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:U2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:U2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>W$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:V2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>V$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:V2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:V2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>X$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:W2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>W$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:W2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:W2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>Y$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:X2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>X$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:X2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:X2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>Z$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:Y2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>Y$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:Y2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:Y2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AA$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:Z2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>Z$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:Z2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:Z2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AB$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AA2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AA$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AA2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AA2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AC$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AB2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AB$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AB2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AB2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AD$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AC2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AC$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AC2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AC2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AE$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AD2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AD$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AD2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AD2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AF$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AE2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AE$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AE2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AE2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AG$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AF2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AF$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AF2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AF2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AH$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AG2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AG$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AG2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AG2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AI$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AH2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AH$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AH2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AH2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AJ$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AI2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AI$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AI2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AI2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AK$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AJ2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AJ$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AJ2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AJ2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AL$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AK2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AK$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AK2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AK2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AM$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AL2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AL$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AL2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AL2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AN$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AM2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AM$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AM2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AM2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AO$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AN2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AN$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AN2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AN2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AP$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AO2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AO$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AO2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AO2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AQ$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AP2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AP$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AP2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AP2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AR$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AQ2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AQ$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AQ2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AQ2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AS$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AR2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AR$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AR2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AR2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AT$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AS2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AS$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AS2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AS2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AU$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AT2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AT$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AT2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AT2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AV$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AU2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AU$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AU2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AU2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AW$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AV2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AV$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AV2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AV2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AX$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AW2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AW$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AW2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AW2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AY$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AX2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AX$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AX2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AX2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>AZ$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AY2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AY$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AY2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AY2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>BA$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AZ2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>AZ$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AZ2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:AZ2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>BB$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BA2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>BA$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BA2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BA2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>BC$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BB2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>BB$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BB2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BB2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>BD$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BC2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>BC$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BC2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BC2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>BE$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BD2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>BD$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BD2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BD2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>BF$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BE2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>BE$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BE2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BE2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>BG$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BF2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>BF$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BF2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BF2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>BH$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BG2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>BG$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BG2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BG2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>BI$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BH2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>BH$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BH2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BH2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>BJ$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BI2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>BI$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BI2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BI2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>BK$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BJ2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>BJ$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BJ2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BJ2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>BL$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BK2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>BK$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BK2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BK2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>BM$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BL2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>BL$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BL2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BL2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>BN$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BM2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>BM$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BM2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BM2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>BO$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BN2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>BN$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BN2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BN2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>BP$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BO2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>BO$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BO2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BO2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>BQ$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BP2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>BP$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BP2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BP2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>BR$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BQ2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>BQ$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BQ2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BQ2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>BS$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BR2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>BR$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BR2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BR2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>BT$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BS2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>BS$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BS2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BS2397))))","v":0},{"$f":"IF(OFFSET($G2373, -$E2379, $E2380)=\"n/a\", 0, IF(OFFSET($G2376, -$E2379, $E2380)=\"SL\",\nIF(OFFSET($G2373, -$E2379, $E2380)+$E2380>BU$5, IFERROR((OFFSET($G2372, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))), 0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BT2397)),\nIF(OFFSET($G2374, -$E2379, $E2380)+$E2380>BT$5, IFERROR(((OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BT2397))*OFFSET($G2375, -$E2379, $E2380)/(OFFSET($G2373, -$E2379, $E2380))),0), OFFSET($G2372, -$E2379, $E2380)-SUM($G2397:BT2397))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2381)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>S$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:R2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>R$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:R2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:R2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>T$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:S2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>S$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:S2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:S2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>U$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:T2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>T$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:T2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:T2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>V$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:U2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>U$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:U2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:U2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>W$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:V2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>V$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:V2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:V2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>X$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:W2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>W$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:W2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:W2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>Y$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:X2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>X$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:X2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:X2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>Z$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:Y2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>Y$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:Y2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:Y2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AA$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:Z2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>Z$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:Z2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:Z2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AB$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AA2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AA$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AA2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AA2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AC$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AB2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AB$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AB2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AB2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AD$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AC2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AC$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AC2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AC2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AE$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AD2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AD$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AD2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AD2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AF$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AE2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AE$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AE2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AE2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AG$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AF2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AF$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AF2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AF2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AH$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AG2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AG$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AG2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AG2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AI$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AH2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AH$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AH2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AH2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AJ$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AI2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AI$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AI2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AI2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AK$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AJ2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AJ$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AJ2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AJ2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AL$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AK2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AK$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AK2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AK2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AM$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AL2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AL$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AL2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AL2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AN$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AM2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AM$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AM2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AM2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AO$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AN2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AN$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AN2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AN2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AP$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AO2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AO$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AO2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AO2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AQ$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AP2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AP$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AP2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AP2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AR$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AQ2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AQ$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AQ2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AQ2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AS$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AR2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AR$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AR2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AR2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AT$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AS2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AS$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AS2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AS2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AU$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AT2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AT$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AT2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AT2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AV$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AU2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AU$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AU2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AU2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AW$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AV2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AV$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AV2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AV2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AX$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AW2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AW$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AW2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AW2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AY$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AX2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AX$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AX2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AX2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>AZ$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AY2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AY$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AY2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AY2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>BA$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AZ2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>AZ$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AZ2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:AZ2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>BB$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BA2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>BA$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BA2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BA2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>BC$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BB2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>BB$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BB2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BB2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>BD$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BC2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>BC$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BC2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BC2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>BE$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BD2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>BD$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BD2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BD2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>BF$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BE2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>BE$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BE2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BE2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>BG$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BF2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>BF$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BF2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BF2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>BH$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BG2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>BG$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BG2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BG2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>BI$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BH2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>BH$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BH2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BH2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>BJ$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BI2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>BI$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BI2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BI2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>BK$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BJ2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>BJ$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BJ2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BJ2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>BL$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BK2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>BK$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BK2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BK2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>BM$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BL2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>BL$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BL2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BL2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>BN$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BM2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>BM$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BM2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BM2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>BO$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BN2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>BN$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BN2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BN2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>BP$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BO2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>BO$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BO2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BO2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>BQ$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BP2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>BP$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BP2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BP2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>BR$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BQ2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>BQ$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BQ2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BQ2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>BS$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BR2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>BR$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BR2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BR2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>BT$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BS2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>BS$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BS2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BS2398))))","v":0},{"$f":"IF(OFFSET($G2374, -$E2380, $E2381)=\"n/a\", 0, IF(OFFSET($G2377, -$E2380, $E2381)=\"SL\",\nIF(OFFSET($G2374, -$E2380, $E2381)+$E2381>BU$5, IFERROR((OFFSET($G2373, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))), 0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BT2398)),\nIF(OFFSET($G2375, -$E2380, $E2381)+$E2381>BT$5, IFERROR(((OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BT2398))*OFFSET($G2376, -$E2380, $E2381)/(OFFSET($G2374, -$E2380, $E2381))),0), OFFSET($G2373, -$E2380, $E2381)-SUM($G2398:BT2398))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2382)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>T$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:S2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>S$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:S2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:S2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>U$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:T2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>T$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:T2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:T2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>V$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:U2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>U$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:U2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:U2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>W$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:V2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>V$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:V2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:V2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>X$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:W2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>W$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:W2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:W2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>Y$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:X2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>X$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:X2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:X2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>Z$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:Y2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>Y$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:Y2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:Y2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AA$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:Z2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>Z$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:Z2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:Z2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AB$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AA2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AA$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AA2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AA2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AC$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AB2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AB$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AB2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AB2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AD$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AC2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AC$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AC2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AC2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AE$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AD2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AD$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AD2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AD2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AF$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AE2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AE$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AE2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AE2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AG$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AF2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AF$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AF2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AF2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AH$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AG2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AG$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AG2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AG2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AI$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AH2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AH$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AH2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AH2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AJ$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AI2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AI$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AI2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AI2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AK$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AJ2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AJ$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AJ2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AJ2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AL$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AK2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AK$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AK2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AK2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AM$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AL2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AL$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AL2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AL2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AN$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AM2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AM$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AM2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AM2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AO$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AN2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AN$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AN2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AN2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AP$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AO2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AO$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AO2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AO2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AQ$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AP2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AP$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AP2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AP2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AR$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AQ2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AQ$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AQ2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AQ2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AS$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AR2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AR$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AR2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AR2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AT$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AS2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AS$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AS2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AS2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AU$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AT2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AT$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AT2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AT2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AV$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AU2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AU$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AU2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AU2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AW$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AV2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AV$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AV2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AV2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AX$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AW2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AW$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AW2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AW2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AY$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AX2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AX$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AX2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AX2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>AZ$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AY2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AY$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AY2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AY2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>BA$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AZ2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>AZ$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AZ2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:AZ2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>BB$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BA2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>BA$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BA2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BA2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>BC$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BB2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>BB$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BB2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BB2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>BD$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BC2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>BC$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BC2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BC2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>BE$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BD2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>BD$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BD2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BD2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>BF$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BE2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>BE$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BE2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BE2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>BG$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BF2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>BF$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BF2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BF2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>BH$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BG2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>BG$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BG2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BG2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>BI$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BH2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>BH$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BH2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BH2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>BJ$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BI2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>BI$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BI2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BI2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>BK$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BJ2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>BJ$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BJ2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BJ2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>BL$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BK2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>BK$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BK2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BK2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>BM$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BL2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>BL$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BL2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BL2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>BN$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BM2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>BM$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BM2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BM2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>BO$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BN2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>BN$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BN2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BN2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>BP$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BO2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>BO$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BO2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BO2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>BQ$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BP2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>BP$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BP2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BP2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>BR$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BQ2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>BQ$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BQ2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BQ2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>BS$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BR2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>BR$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BR2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BR2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>BT$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BS2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>BS$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BS2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BS2399))))","v":0},{"$f":"IF(OFFSET($G2375, -$E2381, $E2382)=\"n/a\", 0, IF(OFFSET($G2378, -$E2381, $E2382)=\"SL\",\nIF(OFFSET($G2375, -$E2381, $E2382)+$E2382>BU$5, IFERROR((OFFSET($G2374, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))), 0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BT2399)),\nIF(OFFSET($G2376, -$E2381, $E2382)+$E2382>BT$5, IFERROR(((OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BT2399))*OFFSET($G2377, -$E2381, $E2382)/(OFFSET($G2375, -$E2381, $E2382))),0), OFFSET($G2374, -$E2381, $E2382)-SUM($G2399:BT2399))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2383)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>U$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:T2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>T$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:T2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:T2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>V$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:U2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>U$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:U2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:U2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>W$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:V2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>V$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:V2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:V2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>X$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:W2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>W$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:W2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:W2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>Y$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:X2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>X$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:X2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:X2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>Z$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:Y2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>Y$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:Y2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:Y2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AA$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:Z2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>Z$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:Z2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:Z2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AB$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AA2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AA$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AA2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AA2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AC$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AB2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AB$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AB2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AB2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AD$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AC2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AC$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AC2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AC2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AE$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AD2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AD$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AD2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AD2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AF$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AE2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AE$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AE2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AE2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AG$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AF2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AF$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AF2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AF2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AH$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AG2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AG$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AG2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AG2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AI$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AH2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AH$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AH2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AH2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AJ$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AI2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AI$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AI2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AI2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AK$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AJ2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AJ$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AJ2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AJ2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AL$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AK2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AK$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AK2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AK2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AM$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AL2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AL$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AL2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AL2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AN$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AM2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AM$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AM2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AM2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AO$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AN2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AN$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AN2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AN2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AP$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AO2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AO$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AO2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AO2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AQ$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AP2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AP$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AP2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AP2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AR$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AQ2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AQ$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AQ2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AQ2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AS$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AR2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AR$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AR2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AR2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AT$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AS2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AS$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AS2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AS2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AU$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AT2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AT$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AT2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AT2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AV$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AU2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AU$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AU2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AU2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AW$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AV2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AV$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AV2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AV2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AX$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AW2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AW$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AW2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AW2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AY$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AX2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AX$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AX2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AX2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>AZ$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AY2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AY$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AY2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AY2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>BA$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AZ2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>AZ$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AZ2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:AZ2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>BB$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BA2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>BA$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BA2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BA2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>BC$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BB2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>BB$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BB2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BB2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>BD$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BC2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>BC$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BC2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BC2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>BE$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BD2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>BD$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BD2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BD2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>BF$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BE2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>BE$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BE2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BE2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>BG$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BF2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>BF$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BF2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BF2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>BH$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BG2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>BG$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BG2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BG2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>BI$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BH2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>BH$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BH2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BH2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>BJ$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BI2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>BI$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BI2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BI2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>BK$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BJ2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>BJ$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BJ2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BJ2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>BL$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BK2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>BK$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BK2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BK2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>BM$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BL2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>BL$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BL2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BL2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>BN$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BM2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>BM$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BM2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BM2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>BO$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BN2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>BN$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BN2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BN2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>BP$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BO2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>BO$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BO2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BO2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>BQ$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BP2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>BP$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BP2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BP2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>BR$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BQ2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>BQ$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BQ2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BQ2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>BS$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BR2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>BR$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BR2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BR2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>BT$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BS2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>BS$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BS2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BS2400))))","v":0},{"$f":"IF(OFFSET($G2376, -$E2382, $E2383)=\"n/a\", 0, IF(OFFSET($G2379, -$E2382, $E2383)=\"SL\",\nIF(OFFSET($G2376, -$E2382, $E2383)+$E2383>BU$5, IFERROR((OFFSET($G2375, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))), 0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BT2400)),\nIF(OFFSET($G2377, -$E2382, $E2383)+$E2383>BT$5, IFERROR(((OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BT2400))*OFFSET($G2378, -$E2382, $E2383)/(OFFSET($G2376, -$E2382, $E2383))),0), OFFSET($G2375, -$E2382, $E2383)-SUM($G2400:BT2400))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2384)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>V$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:U2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>U$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:U2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:U2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>W$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:V2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>V$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:V2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:V2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>X$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:W2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>W$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:W2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:W2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>Y$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:X2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>X$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:X2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:X2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>Z$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:Y2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>Y$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:Y2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:Y2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AA$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:Z2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>Z$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:Z2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:Z2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AB$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AA2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AA$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AA2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AA2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AC$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AB2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AB$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AB2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AB2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AD$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AC2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AC$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AC2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AC2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AE$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AD2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AD$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AD2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AD2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AF$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AE2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AE$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AE2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AE2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AG$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AF2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AF$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AF2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AF2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AH$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AG2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AG$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AG2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AG2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AI$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AH2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AH$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AH2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AH2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AJ$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AI2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AI$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AI2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AI2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AK$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AJ2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AJ$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AJ2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AJ2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AL$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AK2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AK$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AK2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AK2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AM$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AL2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AL$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AL2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AL2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AN$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AM2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AM$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AM2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AM2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AO$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AN2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AN$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AN2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AN2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AP$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AO2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AO$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AO2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AO2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AQ$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AP2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AP$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AP2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AP2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AR$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AQ2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AQ$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AQ2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AQ2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AS$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AR2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AR$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AR2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AR2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AT$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AS2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AS$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AS2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AS2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AU$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AT2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AT$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AT2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AT2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AV$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AU2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AU$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AU2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AU2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AW$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AV2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AV$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AV2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AV2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AX$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AW2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AW$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AW2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AW2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AY$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AX2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AX$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AX2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AX2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>AZ$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AY2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AY$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AY2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AY2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>BA$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AZ2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>AZ$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AZ2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:AZ2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>BB$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BA2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>BA$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BA2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BA2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>BC$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BB2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>BB$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BB2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BB2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>BD$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BC2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>BC$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BC2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BC2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>BE$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BD2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>BD$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BD2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BD2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>BF$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BE2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>BE$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BE2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BE2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>BG$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BF2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>BF$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BF2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BF2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>BH$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BG2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>BG$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BG2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BG2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>BI$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BH2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>BH$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BH2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BH2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>BJ$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BI2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>BI$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BI2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BI2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>BK$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BJ2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>BJ$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BJ2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BJ2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>BL$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BK2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>BK$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BK2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BK2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>BM$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BL2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>BL$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BL2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BL2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>BN$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BM2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>BM$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BM2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BM2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>BO$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BN2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>BN$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BN2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BN2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>BP$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BO2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>BO$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BO2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BO2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>BQ$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BP2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>BP$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BP2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BP2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>BR$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BQ2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>BQ$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BQ2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BQ2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>BS$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BR2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>BR$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BR2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BR2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>BT$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BS2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>BS$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BS2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BS2401))))","v":0},{"$f":"IF(OFFSET($G2377, -$E2383, $E2384)=\"n/a\", 0, IF(OFFSET($G2380, -$E2383, $E2384)=\"SL\",\nIF(OFFSET($G2377, -$E2383, $E2384)+$E2384>BU$5, IFERROR((OFFSET($G2376, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))), 0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BT2401)),\nIF(OFFSET($G2378, -$E2383, $E2384)+$E2384>BT$5, IFERROR(((OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BT2401))*OFFSET($G2379, -$E2383, $E2384)/(OFFSET($G2377, -$E2383, $E2384))),0), OFFSET($G2376, -$E2383, $E2384)-SUM($G2401:BT2401))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2385)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>W$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:V2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>V$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:V2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:V2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>X$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:W2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>W$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:W2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:W2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>Y$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:X2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>X$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:X2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:X2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>Z$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:Y2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>Y$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:Y2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:Y2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AA$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:Z2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>Z$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:Z2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:Z2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AB$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AA2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AA$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AA2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AA2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AC$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AB2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AB$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AB2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AB2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AD$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AC2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AC$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AC2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AC2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AE$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AD2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AD$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AD2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AD2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AF$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AE2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AE$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AE2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AE2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AG$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AF2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AF$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AF2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AF2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AH$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AG2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AG$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AG2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AG2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AI$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AH2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AH$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AH2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AH2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AJ$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AI2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AI$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AI2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AI2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AK$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AJ2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AJ$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AJ2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AJ2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AL$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AK2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AK$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AK2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AK2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AM$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AL2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AL$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AL2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AL2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AN$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AM2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AM$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AM2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AM2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AO$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AN2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AN$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AN2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AN2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AP$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AO2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AO$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AO2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AO2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AQ$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AP2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AP$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AP2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AP2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AR$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AQ2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AQ$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AQ2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AQ2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AS$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AR2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AR$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AR2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AR2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AT$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AS2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AS$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AS2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AS2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AU$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AT2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AT$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AT2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AT2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AV$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AU2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AU$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AU2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AU2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AW$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AV2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AV$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AV2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AV2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AX$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AW2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AW$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AW2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AW2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AY$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AX2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AX$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AX2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AX2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>AZ$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AY2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AY$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AY2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AY2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>BA$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AZ2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>AZ$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AZ2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:AZ2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>BB$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BA2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>BA$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BA2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BA2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>BC$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BB2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>BB$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BB2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BB2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>BD$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BC2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>BC$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BC2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BC2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>BE$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BD2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>BD$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BD2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BD2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>BF$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BE2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>BE$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BE2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BE2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>BG$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BF2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>BF$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BF2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BF2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>BH$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BG2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>BG$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BG2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BG2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>BI$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BH2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>BH$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BH2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BH2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>BJ$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BI2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>BI$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BI2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BI2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>BK$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BJ2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>BJ$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BJ2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BJ2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>BL$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BK2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>BK$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BK2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BK2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>BM$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BL2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>BL$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BL2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BL2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>BN$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BM2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>BM$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BM2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BM2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>BO$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BN2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>BN$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BN2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BN2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>BP$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BO2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>BO$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BO2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BO2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>BQ$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BP2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>BP$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BP2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BP2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>BR$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BQ2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>BQ$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BQ2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BQ2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>BS$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BR2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>BR$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BR2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BR2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>BT$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BS2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>BS$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BS2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BS2402))))","v":0},{"$f":"IF(OFFSET($G2378, -$E2384, $E2385)=\"n/a\", 0, IF(OFFSET($G2381, -$E2384, $E2385)=\"SL\",\nIF(OFFSET($G2378, -$E2384, $E2385)+$E2385>BU$5, IFERROR((OFFSET($G2377, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))), 0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BT2402)),\nIF(OFFSET($G2379, -$E2384, $E2385)+$E2385>BT$5, IFERROR(((OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BT2402))*OFFSET($G2380, -$E2384, $E2385)/(OFFSET($G2378, -$E2384, $E2385))),0), OFFSET($G2377, -$E2384, $E2385)-SUM($G2402:BT2402))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F2358&\" - tax depreciation\"","v":"Equity raising costs - tax depreciation"},null,{"$f":"SUM(H2370:H2403)+H2362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN2370:AN2403)+AN2362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT2370:BT2403)+BT2362","v":0},{"$f":"SUM(BU2370:BU2403)+BU2362","v":0}]

{"sheet":"Tracking output","index":7,"n_rows":165,"n_cols":68,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8)&\" - Tracking output - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"SA Power Networks - Tracking output - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,"Year",null,null,{"$f":"IF('RAB input'!$H$11<>\"\", INDEX(RAB_years, SUM('RAB input'!$11:$11)), INDEX(TAB_years, SUM('TAB input'!$11:$11)))","v":"2024-25"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86"]
[null,null,null,"PTRM forecast depreciation output"]
[]
[null,null,null,{"$f":"\"Forecast RAB depreciation - Aligned ($m, \"&$G$4&\")\"","v":"Forecast RAB depreciation - Aligned ($m, 2024-25)"},null,"Check",{"$f":"SUM(H7:XFD7)","v":62.432875775943387},{"$f":"SUM(H8:H57)","v":4.3214948321634994},{"$f":"SUM(I8:I57)","v":3.9387058424766632},3.6781146581410828,3.547378441916881,3.4699463134779567,3.396936086980773,3.2993043460841198,3.2255780605997186,3.0684143924590908,2.8750088747045544,2.7512726402419152,2.610518750625042,2.5203104753026628,2.3651650529347203,2.2350782088858505,2.0836511328611813,1.9325305164249207,1.8093695386301014,1.6486765314681446,1.5193073056192721,1.3821066399710191,1.1534556831977041,1.044338765340123,0.78481721923172698,0.66730243769831432,0.49330712458332837,0.42079848137369874,0.18998742254931122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D25","v":"Asset Class 1"},{"$f":"'RAB input'!$E25","v":"Public Lighting Post 1999 RAB"},{"$f":"IF(AND('RAB input'!$F456=\"No\", $G8=0), \"TRUE\", ROUND('RAB tracking summary'!$D9, 6)=ROUND($G8, 6))","v":true},{"$f":"SUM(H8:XFD8)","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=H$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=H$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!H9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=I$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=I$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!I9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=J$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=J$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!J9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=K$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=K$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!K9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=L$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=L$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!L9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=M$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=M$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!M9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=N$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=N$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!N9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=O$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=O$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!O9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=P$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=P$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!P9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=Q$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!Q9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=R$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=R$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!R9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=S$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=S$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!S9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=T$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=T$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!T9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=U$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=U$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!U9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=V$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=V$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!V9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=W$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=W$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!W9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=X$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=X$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!X9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=Y$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!Y9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=Z$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!Z9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AA$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AA9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AB$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AB9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AC$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AC9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AD$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AD9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AE$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AE9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AF$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AF9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AG$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AG9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AH$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AH9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AI$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AI9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AJ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AK$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AK9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AL$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AL9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AM$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AM9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AN$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AN9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AO$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AO9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AP$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AP9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AQ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AR$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AR9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AS$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AS9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AT$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AT9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AU$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AU9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AV$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AV9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AW$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AW9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AX$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AX9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AY$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AY9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AZ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BA$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BA9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BB$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BB9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BC$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BC9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BD$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BD9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BE$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BE9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BF$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BF9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BG$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BG9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BH$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BH9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BI$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BI9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BJ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BK$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BK9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BL$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BL9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BM$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BM9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BN$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BN9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BO$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BO9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BP$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BP9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D26","v":"Asset Class 2"},{"$f":"'RAB input'!$E26","v":"Public Lighting Post 1999 Capex"},{"$f":"IF(AND('RAB input'!$F457=\"No\", $G9=0), \"TRUE\", ROUND('RAB tracking summary'!$D10, 6)=ROUND($G9, 6))","v":true},{"$f":"SUM(H9:XFD9)","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=H$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=H$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!H10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=I$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=I$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!I10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=J$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=J$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!J10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=K$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=K$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!K10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=L$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=L$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!L10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=M$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=M$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!M10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=N$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=N$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!N10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=O$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=O$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!O10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=P$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=P$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!P10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=Q$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!Q10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=R$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=R$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!R10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=S$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=S$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!S10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=T$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=T$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!T10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=U$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=U$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!U10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=V$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=V$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!V10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=W$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=W$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!W10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=X$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=X$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!X10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=Y$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!Y10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=Z$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!Z10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AA$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AA10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AB$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AB10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AC$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AC10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AD$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AD10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AE$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AE10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AF$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AF10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AG$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AG10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AH$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AH10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AI$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AI10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AJ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AK$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AK10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AL$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AL10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AM$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AM10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AN$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AN10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AO$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AO10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AP$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AP10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AQ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AR$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AR10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AS$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AS10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AT$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AT10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AU$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AU10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AV$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AV10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AW$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AW10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AX$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AX10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AY$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AY10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AZ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BA$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BA10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BB$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BB10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BC$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BC10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BD$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BD10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BE$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BE10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BF$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BF10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BG$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BG10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BH$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BH10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BI$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BI10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BJ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BK$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BK10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BL$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BL10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BM$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BM10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BN$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BN10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BO$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BO10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BP$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BP10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D27","v":"Asset Class 3"},{"$f":"'RAB input'!$E27","v":"IT Projects"},{"$f":"IF(AND('RAB input'!$F458=\"No\", $G10=0), \"TRUE\", ROUND('RAB tracking summary'!$D11, 6)=ROUND($G10, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=H$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=H$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!H11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=I$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=I$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!I11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=J$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=J$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!J11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=K$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=K$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!K11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=L$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=L$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!L11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=M$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=M$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!M11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=N$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=N$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!N11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=O$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=O$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!O11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=P$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=P$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!P11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=Q$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!Q11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=R$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=R$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!R11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=S$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=S$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!S11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=T$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=T$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!T11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=U$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=U$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!U11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=V$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=V$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!V11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=W$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=W$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!W11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=X$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=X$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!X11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=Y$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!Y11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=Z$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!Z11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AA$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AA11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AB$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AB11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AC$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AC11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AD$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AD11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AE$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AE11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AF$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AF11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AG$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AG11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AH$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AH11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AI$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AI11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AJ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AK$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AK11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AL$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AL11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AM$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AM11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AN$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AN11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AO$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AO11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AP$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AP11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AQ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AR$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AR11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AS$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AS11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AT$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AT11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AU$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AU11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AV$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AV11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AW$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AW11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AX$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AX11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AY$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AY11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AZ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BA$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BA11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BB$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BB11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BC$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BC11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BD$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BD11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BE$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BE11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BF$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BF11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BG$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BG11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BH$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BH11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BI$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BI11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BJ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BK$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BK11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BL$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BL11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BM$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BM11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BN$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BN11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BO$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BO11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BP$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BP11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D28","v":"Asset Class 4"},{"$f":"'RAB input'!$E28","v":"Capex 1999"},{"$f":"IF(AND('RAB input'!$F459=\"No\", $G11=0), \"TRUE\", ROUND('RAB tracking summary'!$D12, 6)=ROUND($G11, 6))","v":true},0.52118236867116385,{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=H$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=H$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!H12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.26059118433558215},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=I$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=I$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!I12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.2605911843355817},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=J$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=J$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!J12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=K$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=K$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!K12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=L$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=L$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!L12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=M$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=M$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!M12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=N$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=N$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!N12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=O$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=O$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!O12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=P$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=P$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!P12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=Q$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!Q12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=R$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=R$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!R12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=S$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=S$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!S12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=T$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=T$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!T12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=U$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=U$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!U12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=V$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=V$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!V12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=W$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=W$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!W12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=X$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=X$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!X12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=Y$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!Y12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=Z$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!Z12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AA$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AA12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AB$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AB12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AC$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AC12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AD$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AD12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AE$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AE12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AF$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AF12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AG$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AG12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AH$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AH12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AI$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AI12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AJ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AK$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AK12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AL$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AL12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AM$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AM12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AN$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AN12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AO$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AO12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AP$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AP12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AQ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AR$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AR12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AS$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AS12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AT$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AT12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AU$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AU12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AV$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AV12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AW$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AW12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AX$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AX12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AY$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AY12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AZ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BA$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BA12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BB$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BB12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BC$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BC12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BD$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BD12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BE$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BE12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BF$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BF12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BG$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BG12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BH$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BH12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BI$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BI12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BJ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BK$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BK12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BL$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BL12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BM$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BM12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BN$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BN12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BO$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BO12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BP$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BP12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D29","v":"Asset Class 5"},{"$f":"'RAB input'!$E29","v":"Capex 2000"},{"$f":"IF(AND('RAB input'!$F460=\"No\", $G12=0), \"TRUE\", ROUND('RAB tracking summary'!$D13, 6)=ROUND($G12, 6))","v":true},0.39220864867260546,{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=H$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=H$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!H13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0.13073621622420162},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=I$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=I$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!I13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0.13073621622420162},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=J$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=J$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!J13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0.13073621622420223},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=K$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=K$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!K13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=L$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=L$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!L13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=M$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=M$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!M13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=N$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=N$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!N13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=O$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=O$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!O13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=P$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=P$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!P13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=Q$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!Q13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=R$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=R$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!R13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=S$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=S$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!S13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=T$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=T$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!T13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=U$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=U$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!U13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=V$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=V$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!V13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=W$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=W$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!W13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=X$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=X$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!X13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=Y$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!Y13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=Z$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!Z13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AA$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AA13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AB$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AB13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AC$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AC13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AD$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AD13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AE$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AE13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AF$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AF13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AG$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AG13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AH$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AH13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AI$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AI13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AJ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AK$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AK13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AL$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AL13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AM$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AM13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AN$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AN13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AO$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AO13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AP$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AP13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AQ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AR$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AR13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AS$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AS13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AT$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AT13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AU$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AU13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AV$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AV13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AW$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AW13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AX$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AX13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AY$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AY13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AZ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BA$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BA13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BB$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BB13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BC$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BC13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BD$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BD13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BE$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BE13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BF$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BF13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BG$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BG13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BH$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BH13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BI$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BI13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BJ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BK$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BK13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BL$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BL13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BM$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BM13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BN$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BN13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BO$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BO13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BP$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BP13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D30","v":"Asset Class 6"},{"$f":"'RAB input'!$E30","v":"Capex 2001"},{"$f":"IF(AND('RAB input'!$F461=\"No\", $G13=0), \"TRUE\", ROUND('RAB tracking summary'!$D14, 6)=ROUND($G13, 6))","v":true},0.30972851375570037,{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=H$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=H$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!H14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":7.7432128438924941E-2},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=I$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=I$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!I14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":7.7432128438924941E-2},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=J$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=J$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!J14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":7.7432128438924941E-2},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=K$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=K$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!K14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":7.7432128438925538E-2},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=L$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=L$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!L14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=M$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=M$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!M14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=N$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=N$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!N14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=O$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=O$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!O14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=P$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=P$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!P14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=Q$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!Q14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=R$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=R$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!R14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=S$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=S$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!S14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=T$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=T$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!T14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=U$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=U$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!U14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=V$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=V$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!V14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=W$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=W$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!W14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=X$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=X$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!X14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=Y$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!Y14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=Z$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!Z14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AA$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AA14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AB$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AB14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AC$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AC14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AD$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AD14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AE$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AE14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AF$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AF14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AG$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AG14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AH$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AH14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AI$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AI14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AJ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AK$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AK14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AL$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AL14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AM$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AM14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AN$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AN14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AO$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AO14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AP$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AP14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AQ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AR$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AR14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AS$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AS14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AT$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AT14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AU$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AU14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AV$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AV14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AW$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AW14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AX$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AX14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AY$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AY14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AZ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BA$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BA14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BB$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BB14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BC$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BC14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BD$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BD14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BE$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BE14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BF$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BF14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BG$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BG14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BH$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BH14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BI$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BI14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BJ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BK$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BK14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BL$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BL14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BM$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BM14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BN$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BN14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BO$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BO14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BP$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BP14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D31","v":"Asset Class 7"},{"$f":"'RAB input'!$E31","v":"Capex 2002"},{"$f":"IF(AND('RAB input'!$F462=\"No\", $G14=0), \"TRUE\", ROUND('RAB tracking summary'!$D15, 6)=ROUND($G14, 6))","v":true},0.36505113248591359,{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=H$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=H$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!H15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":7.3010226497182598E-2},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=I$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=I$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!I15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":7.3010226497182598E-2},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=J$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=J$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!J15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":7.3010226497182598E-2},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=K$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=K$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!K15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":7.3010226497182598E-2},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=L$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=L$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!L15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":7.3010226497183181E-2},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=M$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=M$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!M15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=N$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=N$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!N15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=O$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=O$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!O15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=P$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=P$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!P15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=Q$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!Q15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=R$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=R$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!R15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=S$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=S$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!S15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=T$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=T$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!T15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=U$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=U$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!U15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=V$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=V$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!V15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=W$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=W$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!W15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=X$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=X$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!X15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=Y$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!Y15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=Z$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!Z15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AA$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AA15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AB$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AB15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AC$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AC15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AD$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AD15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AE$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AE15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AF$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AF15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AG$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AG15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AH$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AH15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AI$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AI15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AJ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AK$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AK15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AL$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AL15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AM$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AM15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AN$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AN15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AO$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AO15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AP$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AP15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AQ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AR$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AR15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AS$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AS15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AT$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AT15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AU$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AU15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AV$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AV15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AW$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AW15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AX$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AX15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AY$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AY15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AZ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BA$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BA15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BB$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BB15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BC$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BC15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BD$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BD15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BE$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BE15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BF$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BF15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BG$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BG15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BH$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BH15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BI$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BI15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BJ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BK$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BK15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BL$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BL15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BM$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BM15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BN$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BN15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BO$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BO15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BP$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BP15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D32","v":"Asset Class 8"},{"$f":"'RAB input'!$E32","v":"Capex 2003"},{"$f":"IF(AND('RAB input'!$F463=\"No\", $G15=0), \"TRUE\", ROUND('RAB tracking summary'!$D16, 6)=ROUND($G15, 6))","v":true},0.58579044537991753,{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=H$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=H$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!H16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":9.7631740896652885E-2},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=I$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=I$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!I16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":9.7631740896652885E-2},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=J$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=J$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!J16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":9.7631740896652885E-2},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=K$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=K$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!K16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":9.7631740896652885E-2},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=L$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=L$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!L16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":9.7631740896652885E-2},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=M$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=M$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!M16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":9.7631740896653094E-2},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=N$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=N$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!N16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=O$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=O$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!O16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=P$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=P$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!P16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=Q$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!Q16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=R$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=R$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!R16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=S$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=S$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!S16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=T$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=T$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!T16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=U$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=U$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!U16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=V$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=V$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!V16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=W$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=W$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!W16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=X$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=X$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!X16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=Y$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!Y16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=Z$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!Z16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AA$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AA16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AB$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AB16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AC$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AC16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AD$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AD16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AE$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AE16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AF$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AF16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AG$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AG16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AH$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AH16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AI$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AI16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AJ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AK$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AK16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AL$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AL16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AM$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AM16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AN$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AN16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AO$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AO16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AP$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AP16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AQ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AR$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AR16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AS$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AS16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AT$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AT16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AU$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AU16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AV$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AV16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AW$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AW16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AX$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AX16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AY$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AY16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AZ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BA$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BA16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BB$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BB16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BC$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BC16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BD$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BD16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BE$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BE16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BF$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BF16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BG$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BG16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BH$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BH16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BI$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BI16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BJ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BK$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BK16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BL$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BL16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BM$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BM16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BN$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BN16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BO$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BO16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BP$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BP16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D33","v":"Asset Class 9"},{"$f":"'RAB input'!$E33","v":"Capex 2004"},{"$f":"IF(AND('RAB input'!$F464=\"No\", $G16=0), \"TRUE\", ROUND('RAB tracking summary'!$D17, 6)=ROUND($G16, 6))","v":true},0.51608399839080166,{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=H$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=H$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!H17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":7.3726285484400231E-2},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=I$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=I$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!I17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":7.3726285484400231E-2},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=J$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=J$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!J17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":7.3726285484400231E-2},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=K$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=K$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!K17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":7.3726285484400231E-2},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=L$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=L$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!L17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":7.3726285484400231E-2},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=M$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=M$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!M17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":7.3726285484400231E-2},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=N$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=N$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!N17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":7.3726285484400231E-2},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=O$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=O$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!O17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=P$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=P$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!P17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=Q$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!Q17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=R$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=R$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!R17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=S$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=S$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!S17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=T$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=T$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!T17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=U$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=U$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!U17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=V$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=V$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!V17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=W$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=W$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!W17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=X$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=X$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!X17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=Y$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!Y17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=Z$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!Z17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AA$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AA17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AB$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AB17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AC$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AC17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AD$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AD17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AE$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AE17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AF$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AF17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AG$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AG17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AH$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AH17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AI$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AI17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AJ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AK$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AK17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AL$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AL17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AM$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AM17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AN$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AN17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AO$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AO17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AP$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AP17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AQ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AR$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AR17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AS$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AS17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AT$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AT17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AU$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AU17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AV$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AV17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AW$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AW17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AX$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AX17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AY$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AY17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AZ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BA$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BA17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BB$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BB17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BC$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BC17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BD$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BD17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BE$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BE17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BF$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BF17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BG$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BG17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BH$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BH17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BI$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BI17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BJ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BK$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BK17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BL$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BL17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BM$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BM17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BN$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BN17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BO$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BO17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BP$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BP17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D34","v":"Asset Class 10"},{"$f":"'RAB input'!$E34","v":"Capex 2005"},{"$f":"IF(AND('RAB input'!$F465=\"No\", $G17=0), \"TRUE\", ROUND('RAB tracking summary'!$D18, 6)=ROUND($G17, 6))","v":true},1.2573093451250494,{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=H$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=H$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!H18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.15716366814063135},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=I$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=I$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!I18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.15716366814063135},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=J$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=J$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!J18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.15716366814063135},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=K$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=K$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!K18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.15716366814063135},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=L$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=L$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!L18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.15716366814063135},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=M$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=M$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!M18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.15716366814063135},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=N$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=N$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!N18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.15716366814063135},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=O$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=O$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!O18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.15716366814063015},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=P$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=P$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!P18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=Q$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!Q18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=R$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=R$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!R18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=S$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=S$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!S18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=T$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=T$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!T18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=U$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=U$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!U18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=V$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=V$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!V18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=W$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=W$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!W18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=X$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=X$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!X18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=Y$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!Y18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=Z$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!Z18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AA$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AA18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AB$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AB18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AC$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AC18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AD$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AD18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AE$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AE18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AF$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AF18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AG$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AG18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AH$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AH18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AI$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AI18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AJ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AK$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AK18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AL$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AL18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AM$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AM18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AN$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AN18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AO$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AO18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AP$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AP18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AQ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AR$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AR18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AS$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AS18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AT$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AT18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AU$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AU18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AV$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AV18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AW$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AW18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AX$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AX18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AY$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AY18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AZ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BA$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BA18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BB$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BB18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BC$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BC18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BD$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BD18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BE$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BE18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BF$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BF18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BG$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BG18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BH$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BH18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BI$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BI18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BJ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BK$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BK18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BL$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BL18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BM$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BM18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BN$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BN18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BO$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BO18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BP$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BP18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D35","v":"Asset Class 11"},{"$f":"'RAB input'!$E35","v":"Capex 2006"},{"$f":"IF(AND('RAB input'!$F466=\"No\", $G18=0), \"TRUE\", ROUND('RAB tracking summary'!$D19, 6)=ROUND($G18, 6))","v":true},1.7406496597908123,{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=H$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=H$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!H19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.19340551775453443},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=I$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=I$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!I19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.19340551775453443},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=J$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=J$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!J19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.19340551775453443},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=K$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=K$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!K19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.19340551775453443},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=L$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=L$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!L19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.19340551775453443},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=M$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=M$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!M19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.19340551775453443},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=N$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=N$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!N19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.19340551775453443},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=O$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=O$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!O19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.19340551775453443},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=P$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=P$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!P19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.19340551775453677},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=Q$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!Q19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=R$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=R$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!R19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=S$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=S$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!S19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=T$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=T$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!T19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=U$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=U$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!U19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=V$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=V$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!V19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=W$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=W$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!W19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=X$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=X$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!X19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=Y$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!Y19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=Z$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!Z19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AA$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AA19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AB$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AB19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AC$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AC19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AD$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AD19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AE$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AE19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AF$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AF19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AG$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AG19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AH$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AH19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AI$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AI19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AJ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AK$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AK19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AL$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AL19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AM$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AM19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AN$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AN19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AO$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AO19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AP$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AP19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AQ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AR$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AR19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AS$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AS19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AT$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AT19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AU$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AU19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AV$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AV19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AW$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AW19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AX$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AX19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AY$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AY19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AZ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BA$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BA19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BB$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BB19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BC$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BC19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BD$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BD19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BE$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BE19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BF$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BF19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BG$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BG19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BH$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BH19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BI$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BI19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BJ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BK$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BK19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BL$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BL19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BM$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BM19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BN$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BN19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BO$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BO19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BP$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BP19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D36","v":"Asset Class 12"},{"$f":"'RAB input'!$E36","v":"Capex 2007"},{"$f":"IF(AND('RAB input'!$F467=\"No\", $G19=0), \"TRUE\", ROUND('RAB tracking summary'!$D20, 6)=ROUND($G19, 6))","v":true},1.2373623446263899,{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=H$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=H$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!H20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0.1237362344626389},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=I$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=I$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!I20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0.1237362344626389},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=J$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=J$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!J20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0.1237362344626389},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=K$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=K$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!K20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0.1237362344626389},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=L$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=L$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!L20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0.1237362344626389},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=M$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=M$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!M20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0.1237362344626389},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=N$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=N$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!N20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0.1237362344626389},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=O$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=O$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!O20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0.1237362344626389},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=P$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=P$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!P20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0.1237362344626389},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=Q$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!Q20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0.12373623446263977},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=R$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=R$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!R20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=S$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=S$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!S20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=T$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=T$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!T20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=U$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=U$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!U20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=V$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=V$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!V20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=W$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=W$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!W20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=X$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=X$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!X20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=Y$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!Y20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=Z$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!Z20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AA$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AA20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AB$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AB20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AC$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AC20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AD$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AD20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AE$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AE20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AF$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AF20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AG$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AG20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AH$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AH20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AI$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AI20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AJ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AK$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AK20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AL$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AL20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AM$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AM20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AN$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AN20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AO$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AO20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AP$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AP20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AQ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AR$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AR20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AS$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AS20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AT$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AT20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AU$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AU20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AV$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AV20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AW$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AW20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AX$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AX20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AY$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AY20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AZ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BA$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BA20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BB$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BB20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BC$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BC20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BD$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BD20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BE$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BE20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BF$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BF20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BG$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BG20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BH$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BH20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BI$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BI20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BJ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BK$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BK20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BL$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BL20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BM$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BM20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BN$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BN20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BO$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BO20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BP$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BP20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D37","v":"Asset Class 13"},{"$f":"'RAB input'!$E37","v":"Capex 2008"},{"$f":"IF(AND('RAB input'!$F468=\"No\", $G20=0), \"TRUE\", ROUND('RAB tracking summary'!$D21, 6)=ROUND($G20, 6))","v":true},1.5482927857855977,{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=H$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=H$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!H21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0.14075388961687249},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=I$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=I$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!I21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0.14075388961687249},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=J$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=J$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!J21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0.14075388961687249},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=K$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=K$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!K21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0.14075388961687249},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=L$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=L$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!L21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0.14075388961687249},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=M$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=M$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!M21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0.14075388961687249},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=N$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=N$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!N21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0.14075388961687249},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=O$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=O$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!O21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0.14075388961687249},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=P$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=P$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!P21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0.14075388961687249},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=Q$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!Q21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0.14075388961687249},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=R$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=R$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!R21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0.14075388961687271},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=S$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=S$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!S21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=T$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=T$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!T21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=U$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=U$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!U21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=V$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=V$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!V21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=W$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=W$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!W21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=X$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=X$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!X21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=Y$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!Y21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=Z$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!Z21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AA$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AA21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AB$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AB21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AC$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AC21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AD$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AD21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AE$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AE21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AF$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AF21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AG$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AG21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AH$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AH21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AI$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AI21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AJ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AK$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AK21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AL$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AL21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AM$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AM21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AN$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AN21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AO$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AO21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AP$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AP21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AQ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AR$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AR21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AS$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AS21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AT$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AT21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AU$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AU21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AV$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AV21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AW$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AW21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AX$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AX21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AY$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AY21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AZ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BA$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BA21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BB$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BB21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BC$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BC21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BD$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BD21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BE$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BE21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BF$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BF21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BG$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BG21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BH$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BH21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BI$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BI21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BJ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BK$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BK21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BL$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BL21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BM$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BM21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BN$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BN21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BO$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BO21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BP$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BP21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D38","v":"Asset Class 14"},{"$f":"'RAB input'!$E38","v":"Capex 2009"},{"$f":"IF(AND('RAB input'!$F469=\"No\", $G21=0), \"TRUE\", ROUND('RAB tracking summary'!$D22, 6)=ROUND($G21, 6))","v":true},1.0824993038685604,{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=H$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=H$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!H22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":9.0208275322380044E-2},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=I$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=I$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!I22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":9.0208275322380044E-2},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=J$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=J$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!J22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":9.0208275322380044E-2},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=K$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=K$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!K22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":9.0208275322380044E-2},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=L$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=L$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!L22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":9.0208275322380044E-2},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=M$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=M$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!M22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":9.0208275322380044E-2},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=N$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=N$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!N22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":9.0208275322380044E-2},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=O$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=O$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!O22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":9.0208275322380044E-2},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=P$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=P$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!P22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":9.0208275322380044E-2},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=Q$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!Q22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":9.0208275322380044E-2},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=R$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=R$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!R22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":9.0208275322380044E-2},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=S$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=S$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!S22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":9.0208275322379738E-2},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=T$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=T$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!T22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=U$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=U$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!U22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=V$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=V$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!V22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=W$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=W$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!W22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=X$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=X$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!X22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=Y$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!Y22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=Z$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!Z22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AA$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AA22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AB$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AB22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AC$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AC22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AD$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AD22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AE$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AE22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AF$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AF22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AG$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AG22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AH$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AH22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AI$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AI22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AJ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AK$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AK22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AL$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AL22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AM$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AM22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AN$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AN22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AO$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AO22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AP$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AP22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AQ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AR$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AR22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AS$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AS22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AT$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AT22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AU$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AU22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AV$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AV22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AW$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AW22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AX$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AX22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AY$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AY22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AZ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BA$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BA22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BB$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BB22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BC$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BC22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BD$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BD22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BE$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BE22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BF$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BF22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BG$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BG22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BH$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BH22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BI$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BI22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BJ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BK$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BK22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BL$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BL22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BM$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BM22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BN$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BN22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BO$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BO22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BP$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BP22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D39","v":"Asset Class 15"},{"$f":"'RAB input'!$E39","v":"Capex 2010"},{"$f":"IF(AND('RAB input'!$F470=\"No\", $G22=0), \"TRUE\", ROUND('RAB tracking summary'!$D23, 6)=ROUND($G22, 6))","v":true},2.0168904907832643,{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=H$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=H$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!H23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0.15514542236794338},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=I$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=I$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!I23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0.15514542236794338},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=J$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=J$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!J23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0.15514542236794338},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=K$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=K$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!K23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0.15514542236794338},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=L$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=L$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!L23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0.15514542236794338},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=M$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=M$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!M23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0.15514542236794338},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=N$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=N$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!N23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0.15514542236794338},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=O$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=O$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!O23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0.15514542236794338},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=P$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=P$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!P23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0.15514542236794338},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=Q$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!Q23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0.15514542236794338},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=R$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=R$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!R23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0.15514542236794338},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=S$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=S$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!S23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0.15514542236794338},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=T$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=T$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!T23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0.15514542236794382},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=U$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=U$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!U23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=V$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=V$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!V23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=W$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=W$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!W23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=X$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=X$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!X23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=Y$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!Y23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=Z$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!Z23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AA$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AA23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AB$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AB23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AC$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AC23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AD$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AD23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AE$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AE23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AF$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AF23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AG$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AG23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AH$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AH23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AI$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AI23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AJ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AK$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AK23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AL$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AL23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AM$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AM23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AN$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AN23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AO$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AO23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AP$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AP23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AQ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AR$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AR23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AS$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AS23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AT$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AT23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AU$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AU23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AV$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AV23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AW$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AW23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AX$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AX23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AY$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AY23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AZ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BA$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BA23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BB$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BB23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BC$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BC23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BD$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BD23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BE$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BE23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BF$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BF23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BG$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BG23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BH$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BH23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BI$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BI23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BJ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BK$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BK23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BL$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BL23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BM$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BM23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BN$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BN23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BO$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BO23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BP$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BP23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D40","v":"Asset Class 16"},{"$f":"'RAB input'!$E40","v":"Capex 2011"},{"$f":"IF(AND('RAB input'!$F471=\"No\", $G23=0), \"TRUE\", ROUND('RAB tracking summary'!$D24, 6)=ROUND($G23, 6))","v":true},1.8212158166841816,{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=H$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=H$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!H24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.13008684404887},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=I$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=I$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!I24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.13008684404887},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=J$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=J$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!J24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.13008684404887},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=K$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=K$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!K24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.13008684404887},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=L$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=L$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!L24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.13008684404887},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=M$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=M$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!M24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.13008684404887},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=N$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=N$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!N24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.13008684404887},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=O$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=O$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!O24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.13008684404887},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=P$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=P$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!P24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.13008684404887},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=Q$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!Q24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.13008684404887},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=R$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=R$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!R24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.13008684404887},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=S$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=S$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!S24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.13008684404887},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=T$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=T$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!T24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.13008684404887},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=U$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=U$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!U24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.13008684404887125},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=V$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=V$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!V24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=W$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=W$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!W24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=X$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=X$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!X24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=Y$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!Y24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=Z$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!Z24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AA$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AA24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AB$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AB24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AC$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AC24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AD$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AD24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AE$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AE24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AF$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AF24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AG$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AG24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AH$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AH24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AI$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AI24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AJ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AK$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AK24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AL$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AL24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AM$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AM24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AN$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AN24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AO$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AO24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AP$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AP24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AQ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AR$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AR24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AS$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AS24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AT$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AT24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AU$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AU24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AV$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AV24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AW$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AW24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AX$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AX24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AY$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AY24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AZ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BA$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BA24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BB$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BB24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BC$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BC24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BD$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BD24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BE$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BE24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BF$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BF24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BG$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BG24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BH$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BH24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BI$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BI24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BJ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BK$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BK24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BL$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BL24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BM$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BM24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BN$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BN24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BO$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BO24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BP$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BP24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D41","v":"Asset Class 17"},{"$f":"'RAB input'!$E41","v":"Capex 2012"},{"$f":"IF(AND('RAB input'!$F472=\"No\", $G24=0), \"TRUE\", ROUND('RAB tracking summary'!$D25, 6)=ROUND($G24, 6))","v":true},2.2714061403700301,{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=H$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=H$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!H25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.15142707602466862},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=I$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=I$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!I25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.15142707602466862},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=J$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=J$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!J25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.15142707602466862},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=K$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=K$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!K25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.15142707602466862},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=L$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=L$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!L25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.15142707602466862},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=M$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=M$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!M25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.15142707602466862},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=N$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=N$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!N25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.15142707602466862},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=O$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=O$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!O25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.15142707602466862},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=P$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=P$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!P25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.15142707602466862},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=Q$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!Q25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.15142707602466862},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=R$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=R$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!R25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.15142707602466862},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=S$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=S$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!S25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.15142707602466862},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=T$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=T$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!T25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.15142707602466862},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=U$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=U$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!U25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.15142707602466862},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=V$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=V$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!V25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.15142707602466968},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=W$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=W$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!W25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=X$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=X$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!X25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=Y$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!Y25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=Z$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!Z25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AA$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AA25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AB$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AB25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AC$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AC25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AD$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AD25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AE$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AE25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AF$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AF25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AG$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AG25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AH$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AH25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AI$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AI25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AJ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AK$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AK25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AL$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AL25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AM$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AM25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AN$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AN25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AO$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AO25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AP$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AP25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AQ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AR$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AR25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AS$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AS25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AT$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AT25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AU$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AU25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AV$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AV25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AW$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AW25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AX$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AX25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AY$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AY25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AZ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BA$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BA25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BB$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BB25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BC$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BC25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BD$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BD25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BE$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BE25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BF$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BF25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BG$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BG25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BH$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BH25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BI$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BI25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BJ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BK$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BK25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BL$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BL25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BM$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BM25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BN$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BN25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BO$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BO25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BP$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BP25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D42","v":"Asset Class 18"},{"$f":"'RAB input'!$E42","v":"Capex 2013"},{"$f":"IF(AND('RAB input'!$F473=\"No\", $G25=0), \"TRUE\", ROUND('RAB tracking summary'!$D26, 6)=ROUND($G25, 6))","v":true},2.4179298629801562,{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=H$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=H$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!H26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.15112061643625971},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=I$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=I$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!I26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.15112061643625971},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=J$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=J$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!J26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.15112061643625971},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=K$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=K$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!K26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.15112061643625971},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=L$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=L$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!L26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.15112061643625971},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=M$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=M$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!M26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.15112061643625971},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=N$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=N$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!N26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.15112061643625971},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=O$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=O$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!O26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.15112061643625971},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=P$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=P$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!P26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.15112061643625971},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=Q$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!Q26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.15112061643625971},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=R$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=R$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!R26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.15112061643625971},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=S$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=S$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!S26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.15112061643625971},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=T$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=T$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!T26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.15112061643625971},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=U$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=U$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!U26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.15112061643625971},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=V$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=V$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!V26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.15112061643625971},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=W$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=W$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!W26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.15112061643626079},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=X$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=X$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!X26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=Y$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!Y26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=Z$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!Z26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AA$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AA26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AB$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AB26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AC$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AC26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AD$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AD26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AE$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AE26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AF$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AF26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AG$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AG26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AH$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AH26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AI$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AI26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AJ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AK$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AK26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AL$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AL26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AM$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AM26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AN$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AN26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AO$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AO26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AP$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AP26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AQ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AR$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AR26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AS$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AS26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AT$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AT26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AU$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AU26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AV$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AV26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AW$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AW26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AX$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AX26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AY$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AY26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AZ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BA$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BA26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BB$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BB26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BC$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BC26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BD$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BD26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BE$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BE26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BF$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BF26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BG$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BG26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BH$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BH26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BI$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BI26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BJ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BK$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BK26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BL$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BL26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BM$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BM26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BN$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BN26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BO$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BO26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BP$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BP26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D43","v":"Asset Class 19"},{"$f":"'RAB input'!$E43","v":"Capex 2014"},{"$f":"IF(AND('RAB input'!$F474=\"No\", $G26=0), \"TRUE\", ROUND('RAB tracking summary'!$D27, 6)=ROUND($G26, 6))","v":true},2.0937366225119498,{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=H$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=H$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!H27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0.12316097779482058},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=I$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=I$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!I27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0.12316097779482058},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=J$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=J$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!J27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0.12316097779482058},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=K$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=K$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!K27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0.12316097779482058},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=L$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=L$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!L27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0.12316097779482058},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=M$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=M$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!M27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0.12316097779482058},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=N$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=N$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!N27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0.12316097779482058},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=O$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=O$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!O27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0.12316097779482058},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=P$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=P$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!P27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0.12316097779482058},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=Q$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!Q27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0.12316097779482058},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=R$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=R$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!R27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0.12316097779482058},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=S$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=S$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!S27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0.12316097779482058},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=T$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=T$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!T27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0.12316097779482058},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=U$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=U$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!U27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0.12316097779482058},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=V$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=V$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!V27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0.12316097779482058},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=W$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=W$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!W27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0.12316097779482058},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=X$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=X$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!X27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0.12316097779482023},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=Y$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!Y27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=Z$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!Z27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AA$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AA27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AB$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AB27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AC$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AC27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AD$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AD27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AE$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AE27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AF$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AF27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AG$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AG27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AH$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AH27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AI$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AI27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AJ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AK$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AK27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AL$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AL27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AM$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AM27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AN$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AN27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AO$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AO27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AP$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AP27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AQ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AR$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AR27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AS$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AS27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AT$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AT27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AU$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AU27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AV$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AV27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AW$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AW27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AX$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AX27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AY$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AY27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AZ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BA$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BA27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BB$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BB27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BC$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BC27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BD$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BD27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BE$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BE27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BF$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BF27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BG$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BG27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BH$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BH27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BI$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BI27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BJ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BK$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BK27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BL$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BL27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BM$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BM27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BN$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BN27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BO$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BO27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BP$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BP27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D44","v":"Asset Class 20"},{"$f":"'RAB input'!$E44","v":"Capex 2015"},{"$f":"IF(AND('RAB input'!$F475=\"No\", $G27=0), \"TRUE\", ROUND('RAB tracking summary'!$D28, 6)=ROUND($G27, 6))","v":true},2.8924741289151981,{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=H$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=H$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!H28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.16069300716195539},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=I$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=I$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!I28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.16069300716195539},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=J$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=J$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!J28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.16069300716195539},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=K$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=K$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!K28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.16069300716195539},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=L$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=L$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!L28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.16069300716195539},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=M$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=M$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!M28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.16069300716195539},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=N$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=N$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!N28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.16069300716195539},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=O$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=O$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!O28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.16069300716195539},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=P$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=P$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!P28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.16069300716195539},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=Q$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!Q28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.16069300716195539},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=R$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=R$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!R28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.16069300716195539},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=S$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=S$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!S28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.16069300716195539},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=T$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=T$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!T28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.16069300716195539},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=U$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=U$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!U28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.16069300716195539},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=V$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=V$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!V28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.16069300716195539},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=W$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=W$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!W28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.16069300716195539},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=X$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=X$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!X28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.16069300716195539},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=Y$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!Y28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.16069300716195645},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=Z$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!Z28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AA$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AA28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AB$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AB28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AC$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AC28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AD$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AD28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AE$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AE28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AF$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AF28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AG$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AG28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AH$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AH28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AI$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AI28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AJ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AK$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AK28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AL$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AL28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AM$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AM28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AN$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AN28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AO$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AO28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AP$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AP28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AQ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AR$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AR28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AS$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AS28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AT$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AT28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AU$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AU28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AV$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AV28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AW$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AW28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AX$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AX28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AY$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AY28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AZ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BA$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BA28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BB$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BB28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BC$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BC28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BD$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BD28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BE$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BE28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BF$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BF28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BG$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BG28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BH$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BH28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BI$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BI28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BJ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BK$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BK28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BL$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BL28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BM$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BM28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BN$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BN28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BO$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BO28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BP$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BP28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D45","v":"Asset Class 21"},{"$f":"'RAB input'!$E45","v":"Capex 2016"},{"$f":"IF(AND('RAB input'!$F476=\"No\", $G28=0), \"TRUE\", ROUND('RAB tracking summary'!$D29, 6)=ROUND($G28, 6))","v":true},2.4580152911285875,{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=H$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=H$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!H29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.12936922584887309},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=I$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=I$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!I29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.12936922584887309},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=J$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=J$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!J29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.12936922584887309},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=K$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=K$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!K29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.12936922584887309},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=L$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=L$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!L29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.12936922584887309},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=M$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=M$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!M29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.12936922584887309},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=N$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=N$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!N29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.12936922584887309},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=O$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=O$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!O29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.12936922584887309},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=P$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=P$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!P29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.12936922584887309},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=Q$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!Q29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.12936922584887309},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=R$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=R$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!R29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.12936922584887309},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=S$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=S$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!S29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.12936922584887309},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=T$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=T$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!T29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.12936922584887309},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=U$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=U$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!U29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.12936922584887309},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=V$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=V$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!V29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.12936922584887309},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=W$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=W$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!W29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.12936922584887309},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=X$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=X$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!X29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.12936922584887309},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=Y$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!Y29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.12936922584887309},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=Z$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!Z29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.1293692258488727},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AA$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AA29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AB$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AB29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AC$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AC29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AD$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AD29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AE$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AE29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AF$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AF29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AG$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AG29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AH$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AH29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AI$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AI29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AJ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AK$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AK29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AL$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AL29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AM$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AM29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AN$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AN29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AO$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AO29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AP$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AP29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AQ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AR$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AR29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AS$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AS29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AT$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AT29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AU$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AU29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AV$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AV29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AW$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AW29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AX$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AX29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AY$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AY29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AZ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BA$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BA29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BB$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BB29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BC$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BC29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BD$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BD29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BE$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BE29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BF$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BF29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BG$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BG29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BH$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BH29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BI$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BI29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BJ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BK$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BK29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BL$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BL29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BM$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BM29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BN$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BN29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BO$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BO29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BP$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BP29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D46","v":"Asset Class 22"},{"$f":"'RAB input'!$E46","v":"Capex 2017"},{"$f":"IF(AND('RAB input'!$F477=\"No\", $G29=0), \"TRUE\", ROUND('RAB tracking summary'!$D30, 6)=ROUND($G29, 6))","v":true},2.7440133129650865,{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=H$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=H$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!H30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0.13720066564825431},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=I$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=I$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!I30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0.13720066564825431},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=J$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=J$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!J30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0.13720066564825431},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=K$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=K$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!K30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0.13720066564825431},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=L$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=L$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!L30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0.13720066564825431},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=M$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=M$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!M30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0.13720066564825431},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=N$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=N$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!N30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0.13720066564825431},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=O$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=O$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!O30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0.13720066564825431},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=P$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=P$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!P30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0.13720066564825431},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=Q$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!Q30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0.13720066564825431},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=R$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=R$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!R30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0.13720066564825431},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=S$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=S$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!S30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0.13720066564825431},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=T$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=T$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!T30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0.13720066564825431},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=U$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=U$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!U30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0.13720066564825431},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=V$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=V$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!V30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0.13720066564825431},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=W$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=W$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!W30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0.13720066564825431},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=X$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=X$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!X30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0.13720066564825431},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=Y$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!Y30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0.13720066564825431},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=Z$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!Z30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0.13720066564825431},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AA$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AA30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0.13720066564825475},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AB$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AB30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AC$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AC30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AD$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AD30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AE$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AE30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AF$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AF30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AG$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AG30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AH$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AH30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AI$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AI30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AJ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AK$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AK30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AL$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AL30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AM$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AM30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AN$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AN30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AO$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AO30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AP$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AP30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AQ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AR$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AR30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AS$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AS30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AT$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AT30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AU$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AU30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AV$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AV30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AW$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AW30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AX$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AX30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AY$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AY30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AZ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BA$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BA30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BB$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BB30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BC$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BC30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BD$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BD30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BE$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BE30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BF$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BF30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BG$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BG30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BH$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BH30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BI$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BI30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BJ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BK$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BK30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BL$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BL30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BM$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BM30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BN$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BN30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BO$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BO30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BP$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BP30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D47","v":"Asset Class 23"},{"$f":"'RAB input'!$E47","v":"Capex 2018"},{"$f":"IF(AND('RAB input'!$F478=\"No\", $G30=0), \"TRUE\", ROUND('RAB tracking summary'!$D31, 6)=ROUND($G30, 6))","v":true},4.8016700922395632,{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=H$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=H$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!H31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.22865095677331243},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=I$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=I$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!I31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.22865095677331243},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=J$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=J$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!J31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.22865095677331243},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=K$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=K$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!K31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.22865095677331243},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=L$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=L$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!L31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.22865095677331243},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=M$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=M$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!M31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.22865095677331243},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=N$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=N$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!N31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.22865095677331243},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=O$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=O$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!O31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.22865095677331243},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=P$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=P$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!P31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.22865095677331243},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=Q$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!Q31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.22865095677331243},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=R$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=R$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!R31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.22865095677331243},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=S$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=S$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!S31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.22865095677331243},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=T$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=T$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!T31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.22865095677331243},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=U$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=U$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!U31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.22865095677331243},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=V$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=V$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!V31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.22865095677331243},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=W$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=W$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!W31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.22865095677331243},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=X$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=X$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!X31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.22865095677331243},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=Y$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!Y31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.22865095677331243},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=Z$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!Z31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.22865095677331243},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AA$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AA31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.22865095677331243},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AB$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AB31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.22865095677331429},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AC$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AC31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AD$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AD31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AE$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AE31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AF$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AF31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AG$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AG31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AH$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AH31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AI$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AI31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AJ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AK$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AK31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AL$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AL31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AM$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AM31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AN$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AN31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AO$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AO31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AP$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AP31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AQ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AR$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AR31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AS$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AS31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AT$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AT31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AU$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AU31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AV$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AV31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AW$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AW31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AX$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AX31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AY$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AY31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AZ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BA$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BA31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BB$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BB31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BC$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BC31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BD$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BD31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BE$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BE31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BF$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BF31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BG$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BG31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BH$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BH31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BI$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BI31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BJ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BK$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BK31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BL$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BL31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BM$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BM31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BN$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BN31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BO$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BO31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BP$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BP31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D48","v":"Asset Class 24"},{"$f":"'RAB input'!$E48","v":"Capex 2019"},{"$f":"IF(AND('RAB input'!$F479=\"No\", $G31=0), \"TRUE\", ROUND('RAB tracking summary'!$D32, 6)=ROUND($G31, 6))","v":true},2.4005721928668327,{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=H$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=H$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!H32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.10911691785758333},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=I$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=I$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!I32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.10911691785758333},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=J$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=J$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!J32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.10911691785758333},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=K$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=K$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!K32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.10911691785758333},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=L$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=L$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!L32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.10911691785758333},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=M$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=M$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!M32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.10911691785758333},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=N$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=N$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!N32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.10911691785758333},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=O$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=O$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!O32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.10911691785758333},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=P$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=P$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!P32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.10911691785758333},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=Q$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!Q32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.10911691785758333},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=R$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=R$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!R32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.10911691785758333},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=S$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=S$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!S32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.10911691785758333},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=T$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=T$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!T32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.10911691785758333},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=U$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=U$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!U32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.10911691785758333},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=V$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=V$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!V32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.10911691785758333},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=W$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=W$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!W32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.10911691785758333},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=X$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=X$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!X32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.10911691785758333},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=Y$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!Y32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.10911691785758333},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=Z$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!Z32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.10911691785758333},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AA$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AA32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.10911691785758333},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AB$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AB32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.10911691785758333},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AC$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AC32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.10911691785758244},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AD$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AD32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AE$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AE32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AF$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AF32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AG$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AG32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AH$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AH32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AI$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AI32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AJ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AK$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AK32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AL$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AL32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AM$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AM32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AN$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AN32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AO$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AO32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AP$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AP32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AQ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AR$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AR32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AS$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AS32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AT$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AT32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AU$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AU32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AV$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AV32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AW$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AW32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AX$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AX32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AY$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AY32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AZ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BA$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BA32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BB$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BB32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BC$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BC32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BD$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BD32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BE$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BE32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BF$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BF32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BG$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BG32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BH$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BH32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BI$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BI32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BJ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BK$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BK32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BL$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BL32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BM$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BM32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BN$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BN32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BO$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BO32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BP$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BP32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D49","v":"Asset Class 25"},{"$f":"'RAB input'!$E49","v":"Capex 2020"},{"$f":"IF(AND('RAB input'!$F480=\"No\", $G32=0), \"TRUE\", ROUND('RAB tracking summary'!$D33, 6)=ROUND($G32, 6))","v":true},3.67472143263877,{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=H$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=H$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!H33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.15977049707125085},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=I$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=I$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!I33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.15977049707125085},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=J$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=J$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!J33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.15977049707125085},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=K$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=K$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!K33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.15977049707125085},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=L$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=L$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!L33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.15977049707125085},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=M$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=M$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!M33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.15977049707125085},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=N$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=N$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!N33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.15977049707125085},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=O$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=O$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!O33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.15977049707125085},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=P$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=P$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!P33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.15977049707125085},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=Q$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!Q33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.15977049707125085},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=R$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=R$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!R33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.15977049707125085},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=S$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=S$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!S33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.15977049707125085},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=T$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=T$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!T33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.15977049707125085},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=U$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=U$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!U33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.15977049707125085},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=V$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=V$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!V33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.15977049707125085},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=W$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=W$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!W33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.15977049707125085},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=X$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=X$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!X33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.15977049707125085},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=Y$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!Y33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.15977049707125085},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=Z$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!Z33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.15977049707125085},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AA$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AA33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.15977049707125085},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AB$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AB33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.15977049707125085},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AC$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AC33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.15977049707125085},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AD$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AD33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.1597704970712521},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AE$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AE33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AF$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AF33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AG$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AG33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AH$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AH33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AI$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AI33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AJ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AK$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AK33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AL$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AL33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AM$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AM33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AN$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AN33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AO$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AO33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AP$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AP33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AQ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AR$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AR33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AS$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AS33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AT$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AT33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AU$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AU33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AV$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AV33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AW$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AW33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AX$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AX33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AY$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AY33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AZ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BA$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BA33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BB$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BB33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BC$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BC33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BD$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BD33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BE$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BE33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BF$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BF33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BG$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BG33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BH$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BH33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BI$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BI33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BJ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BK$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BK33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BL$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BL33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BM$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BM33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BN$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BN33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BO$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BO33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BP$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BP33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D50","v":"Asset Class 26"},{"$f":"'RAB input'!$E50","v":"IT 2019"},{"$f":"IF(AND('RAB input'!$F481=\"No\", $G33=0), \"TRUE\", ROUND('RAB tracking summary'!$D34, 6)=ROUND($G33, 6))","v":true},1.0668257644233041E-2,{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=H$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=H$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!H34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":1.0668257644233041E-2},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=I$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=I$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!I34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=J$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=J$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!J34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=K$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=K$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!K34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=L$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=L$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!L34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=M$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=M$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!M34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=N$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=N$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!N34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=O$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=O$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!O34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=P$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=P$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!P34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=Q$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!Q34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=R$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=R$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!R34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=S$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=S$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!S34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=T$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=T$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!T34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=U$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=U$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!U34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=V$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=V$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!V34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=W$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=W$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!W34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=X$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=X$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!X34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=Y$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!Y34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=Z$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!Z34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AA$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AA34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AB$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AB34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AC$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AC34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AD$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AD34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AE$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AE34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AF$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AF34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AG$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AG34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AH$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AH34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AI$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AI34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AJ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AK$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AK34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AL$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AL34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AM$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AM34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AN$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AN34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AO$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AO34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AP$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AP34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AQ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AR$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AR34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AS$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AS34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AT$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AT34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AU$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AU34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AV$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AV34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AW$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AW34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AX$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AX34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AY$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AY34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AZ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BA$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BA34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BB$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BB34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BC$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BC34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BD$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BD34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BE$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BE34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BF$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BF34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BG$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BG34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BH$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BH34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BI$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BI34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BJ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BK$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BK34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BL$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BL34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BM$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BM34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BN$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BN34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BO$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BO34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BP$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BP34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D51","v":"Asset Class 27"},{"$f":"'RAB input'!$E51","v":"IT 2020"},{"$f":"IF(AND('RAB input'!$F482=\"No\", $G34=0), \"TRUE\", ROUND('RAB tracking summary'!$D35, 6)=ROUND($G34, 6))","v":true},0.37212073204260282,{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=H$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=H$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!H35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.37212073204260282},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=I$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=I$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!I35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=J$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=J$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!J35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=K$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=K$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!K35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=L$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=L$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!L35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=M$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=M$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!M35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=N$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=N$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!N35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=O$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=O$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!O35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=P$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=P$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!P35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=Q$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!Q35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=R$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=R$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!R35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=S$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=S$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!S35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=T$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=T$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!T35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=U$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=U$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!U35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=V$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=V$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!V35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=W$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=W$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!W35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=X$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=X$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!X35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=Y$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!Y35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=Z$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!Z35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AA$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AA35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AB$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AB35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AC$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AC35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AD$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AD35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AE$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AE35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AF$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AF35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AG$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AG35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AH$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AH35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AI$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AI35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AJ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AK$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AK35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AL$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AL35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AM$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AM35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AN$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AN35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AO$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AO35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AP$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AP35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AQ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AR$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AR35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AS$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AS35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AT$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AT35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AU$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AU35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AV$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AV35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AW$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AW35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AX$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AX35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AY$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AY35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AZ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BA$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BA35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BB$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BB35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BC$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BC35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BD$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BD35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BE$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BE35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BF$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BF35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BG$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BG35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BH$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BH35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BI$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BI35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BJ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BK$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BK35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BL$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BL35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BM$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BM35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BN$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BN35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BO$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BO35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BP$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BP35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D52","v":"Asset Class 28"},{"$f":"'RAB input'!$E52","v":"MkII to MkIII Transition"},{"$f":"IF(AND('RAB input'!$F483=\"No\", $G35=0), \"TRUE\", ROUND('RAB tracking summary'!$D36, 6)=ROUND($G35, 6))","v":true},0.79560849288477675,{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=H$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=H$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!H36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":3.4591673603685945E-2},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=I$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=I$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!I36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":3.4591673603685945E-2},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=J$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=J$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!J36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":3.4591673603685945E-2},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=K$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=K$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!K36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":3.4591673603685945E-2},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=L$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=L$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!L36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":3.4591673603685945E-2},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=M$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=M$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!M36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":3.4591673603685945E-2},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=N$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=N$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!N36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":3.4591673603685945E-2},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=O$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=O$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!O36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":3.4591673603685945E-2},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=P$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=P$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!P36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":3.4591673603685945E-2},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=Q$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!Q36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":3.4591673603685945E-2},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=R$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=R$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!R36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":3.4591673603685945E-2},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=S$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=S$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!S36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":3.4591673603685945E-2},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=T$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=T$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!T36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":3.4591673603685945E-2},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=U$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=U$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!U36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":3.4591673603685945E-2},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=V$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=V$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!V36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":3.4591673603685945E-2},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=W$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=W$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!W36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":3.4591673603685945E-2},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=X$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=X$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!X36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":3.4591673603685945E-2},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=Y$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!Y36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":3.4591673603685945E-2},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=Z$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!Z36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":3.4591673603685945E-2},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AA$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AA36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":3.4591673603685945E-2},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AB$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AB36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":3.4591673603685945E-2},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AC$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AC36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":3.4591673603685945E-2},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AD$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AD36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":3.4591673603685869E-2},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AE$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AE36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AF$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AF36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AG$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AG36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AH$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AH36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AI$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AI36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AJ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AK$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AK36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AL$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AL36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AM$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AM36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AN$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AN36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AO$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AO36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AP$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AP36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AQ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AR$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AR36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AS$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AS36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AT$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AT36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AU$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AU36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AV$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AV36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AW$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AW36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AX$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AX36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AY$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AY36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AZ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BA$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BA36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BB$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BB36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BC$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BC36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BD$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BD36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BE$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BE36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BF$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BF36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BG$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BG36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BH$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BH36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BI$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BI36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BJ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BK$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BK36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BL$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BL36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BM$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BM36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BN$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BN36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BO$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BO36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BP$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BP36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D53","v":"Asset Class 29"},{"$f":"'RAB input'!$E53","v":"Regional Installations"},{"$f":"IF(AND('RAB input'!$F484=\"No\", $G36=0), \"TRUE\", ROUND('RAB tracking summary'!$D37, 6)=ROUND($G36, 6))","v":true},0.39844681969050205,{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=H$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=H$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!H37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.7323774769152263E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=I$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=I$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!I37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.7323774769152263E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=J$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=J$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!J37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.7323774769152263E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=K$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=K$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!K37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.7323774769152263E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=L$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=L$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!L37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.7323774769152263E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=M$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=M$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!M37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.7323774769152263E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=N$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=N$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!N37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.7323774769152263E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=O$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=O$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!O37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.7323774769152263E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=P$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=P$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!P37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.7323774769152263E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=Q$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!Q37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.7323774769152263E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=R$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=R$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!R37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.7323774769152263E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=S$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=S$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!S37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.7323774769152263E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=T$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=T$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!T37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.7323774769152263E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=U$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=U$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!U37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.7323774769152263E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=V$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=V$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!V37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.7323774769152263E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=W$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=W$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!W37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.7323774769152263E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=X$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=X$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!X37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.7323774769152263E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=Y$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!Y37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.7323774769152263E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=Z$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!Z37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.7323774769152263E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AA$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AA37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.7323774769152263E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AB$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AB37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.7323774769152263E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AC$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AC37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.7323774769152263E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AD$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AD37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.7323774769152346E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AE$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AE37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AF$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AF37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AG$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AG37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AH$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AH37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AI$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AI37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AJ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AK$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AK37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AL$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AL37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AM$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AM37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AN$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AN37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AO$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AO37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AP$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AP37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AQ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AR$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AR37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AS$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AS37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AT$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AT37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AU$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AU37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AV$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AV37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AW$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AW37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AX$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AX37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AY$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AY37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AZ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BA$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BA37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BB$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BB37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BC$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BC37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BD$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BD37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BE$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BE37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BF$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BF37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BG$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BG37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BH$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BH37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BI$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BI37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BJ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BK$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BK37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BL$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BL37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BM$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BM37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BN$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BN37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BO$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BO37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BP$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BP37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D54","v":"Asset Class 30"},{"$f":"'RAB input'!$E54","v":"Under Recovery 2015-20"},{"$f":"IF(AND('RAB input'!$F485=\"No\", $G37=0), \"TRUE\", ROUND('RAB tracking summary'!$D38, 6)=ROUND($G37, 6))","v":true},1.1002188152790366,{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=H$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=H$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!H38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":4.7835600664305929E-2},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=I$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=I$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!I38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":4.7835600664305929E-2},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=J$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=J$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!J38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":4.7835600664305929E-2},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=K$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=K$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!K38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":4.7835600664305929E-2},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=L$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=L$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!L38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":4.7835600664305929E-2},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=M$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=M$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!M38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":4.7835600664305929E-2},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=N$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=N$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!N38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":4.7835600664305929E-2},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=O$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=O$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!O38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":4.7835600664305929E-2},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=P$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=P$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!P38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":4.7835600664305929E-2},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=Q$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!Q38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":4.7835600664305929E-2},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=R$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=R$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!R38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":4.7835600664305929E-2},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=S$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=S$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!S38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":4.7835600664305929E-2},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=T$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=T$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!T38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":4.7835600664305929E-2},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=U$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=U$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!U38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":4.7835600664305929E-2},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=V$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=V$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!V38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":4.7835600664305929E-2},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=W$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=W$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!W38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":4.7835600664305929E-2},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=X$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=X$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!X38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":4.7835600664305929E-2},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=Y$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!Y38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":4.7835600664305929E-2},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=Z$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!Z38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":4.7835600664305929E-2},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AA$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AA38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":4.7835600664305929E-2},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AB$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AB38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":4.7835600664305929E-2},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AC$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AC38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":4.7835600664305929E-2},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AD$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AD38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":4.7835600664306199E-2},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AE$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AE38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AF$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AF38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AG$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AG38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AH$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AH38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AI$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AI38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AJ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AK$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AK38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AL$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AL38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AM$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AM38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AN$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AN38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AO$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AO38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AP$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AP38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AQ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AR$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AR38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AS$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AS38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AT$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AT38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AU$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AU38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AV$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AV38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AW$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AW38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AX$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AX38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AY$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AY38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AZ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BA$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BA38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BB$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BB38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BC$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BC38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BD$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BD38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BE$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BE38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BF$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BF38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BG$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BG38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BH$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BH38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BI$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BI38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BJ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BK$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BK38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BL$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BL38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BM$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BM38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BN$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BN38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BO$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BO38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BP$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BP38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D55","v":"Asset Class 31"},{"$f":"'RAB input'!$E55","v":"Capex 2021-2025"},{"$f":"IF(AND('RAB input'!$F486=\"No\", $G38=0), \"TRUE\", ROUND('RAB tracking summary'!$D39, 6)=ROUND($G38, 6))","v":true},20.60700872776609,{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=H$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=H$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!H39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172665},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=I$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=I$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!I39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172665},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=J$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=J$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!J39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172665},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=K$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=K$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!K39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172665},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=L$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=L$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!L39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172665},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=M$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=M$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!M39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172665},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=N$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=N$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!N39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172665},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=O$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=O$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!O39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172665},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=P$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=P$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!P39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172665},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=Q$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!Q39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172665},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=R$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=R$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!R39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172665},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=S$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=S$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!S39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172665},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=T$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=T$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!T39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172665},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=U$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=U$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!U39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172665},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=V$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=V$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!V39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172665},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=W$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=W$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!W39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172665},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=X$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=X$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!X39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172665},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=Y$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!Y39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172665},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=Z$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!Z39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172665},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AA$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AA39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172665},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AB$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AB39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172665},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AC$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AC39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172665},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AD$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AD39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172665},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AE$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AE39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.78481721923172698},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AF$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AF39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.66730243769831432},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AG$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AG39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.49330712458332837},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AH$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AH39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.42079848137369874},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AI$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AI39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0.18998742254931122},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AJ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AK$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AK39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AL$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AL39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AM$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AM39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AN$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AN39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AO$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AO39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AP$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AP39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AQ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AR$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AR39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AS$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AS39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AT$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AT39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AU$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AU39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AV$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AV39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AW$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AW39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AX$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AX39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AY$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AY39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AZ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BA$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BA39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BB$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BB39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BC$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BC39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BD$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BD39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BE$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BE39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BF$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BF39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BG$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BG39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BH$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BH39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BI$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BI39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BJ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BK$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BK39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BL$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BL39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BM$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BM39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BN$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BN39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BO$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BO39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BP$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BP39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D56","v":"Asset Class 32"},{"$f":"'RAB input'!$E56","v":"IT Capex 2021-2025"},{"$f":"IF(AND('RAB input'!$F487=\"No\", $G39=0), \"TRUE\", ROUND('RAB tracking summary'!$D40, 6)=ROUND($G39, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=H$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=H$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!H40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=I$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=I$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!I40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=J$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=J$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!J40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=K$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=K$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!K40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=L$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=L$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!L40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=M$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=M$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!M40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=N$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=N$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!N40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=O$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=O$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!O40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=P$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=P$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!P40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=Q$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!Q40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=R$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=R$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!R40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=S$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=S$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!S40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=T$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=T$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!T40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=U$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=U$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!U40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=V$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=V$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!V40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=W$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=W$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!W40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=X$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=X$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!X40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=Y$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!Y40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=Z$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!Z40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AA$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AA40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AB$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AB40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AC$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AC40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AD$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AD40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AE$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AE40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AF$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AF40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AG$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AG40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AH$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AH40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AI$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AI40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AJ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AK$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AK40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AL$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AL40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AM$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AM40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AN$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AN40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AO$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AO40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AP$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AP40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AQ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AR$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AR40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AS$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AS40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AT$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AT40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AU$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AU40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AV$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AV40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AW$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AW40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AX$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AX40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AY$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AY40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AZ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BA$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BA40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BB$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BB40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BC$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BC40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BD$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BD40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BE$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BE40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BF$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BF40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BG$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BG40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BH$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BH40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BI$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BI40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BJ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BK$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BK40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BL$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BL40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BM$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BM40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BN$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BN40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BO$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BO40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BP$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BP40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D57","v":"Asset Class 33"},{"$f":"'RAB input'!$E57","v":0},{"$f":"IF(AND('RAB input'!$F488=\"No\", $G40=0), \"TRUE\", ROUND('RAB tracking summary'!$D41, 6)=ROUND($G40, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=H$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=H$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!H41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=I$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=I$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!I41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=J$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=J$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!J41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=K$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=K$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!K41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=L$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=L$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!L41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=M$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=M$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!M41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=N$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=N$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!N41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=O$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=O$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!O41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=P$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=P$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!P41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=Q$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!Q41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=R$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=R$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!R41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=S$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=S$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!S41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=T$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=T$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!T41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=U$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=U$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!U41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=V$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=V$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!V41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=W$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=W$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!W41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=X$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=X$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!X41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=Y$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!Y41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=Z$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!Z41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AA$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AA41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AB$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AB41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AC$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AC41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AD$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AD41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AE$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AE41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AF$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AF41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AG$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AG41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AH$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AH41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AI$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AI41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AJ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AK$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AK41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AL$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AL41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AM$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AM41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AN$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AN41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AO$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AO41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AP$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AP41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AQ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AR$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AR41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AS$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AS41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AT$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AT41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AU$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AU41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AV$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AV41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AW$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AW41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AX$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AX41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AY$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AY41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AZ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BA$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BA41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BB$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BB41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BC$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BC41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BD$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BD41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BE$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BE41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BF$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BF41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BG$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BG41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BH$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BH41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BI$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BI41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BJ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BK$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BK41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BL$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BL41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BM$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BM41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BN$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BN41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BO$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BO41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BP$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BP41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D58","v":"Asset Class 34"},{"$f":"'RAB input'!$E58","v":0},{"$f":"IF(AND('RAB input'!$F489=\"No\", $G41=0), \"TRUE\", ROUND('RAB tracking summary'!$D42, 6)=ROUND($G41, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=H$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=H$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!H42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=I$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=I$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!I42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=J$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=J$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!J42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=K$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=K$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!K42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=L$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=L$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!L42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=M$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=M$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!M42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=N$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=N$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!N42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=O$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=O$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!O42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=P$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=P$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!P42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=Q$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!Q42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=R$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=R$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!R42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=S$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=S$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!S42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=T$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=T$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!T42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=U$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=U$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!U42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=V$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=V$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!V42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=W$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=W$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!W42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=X$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=X$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!X42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=Y$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!Y42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=Z$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!Z42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AA$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AA42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AB$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AB42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AC$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AC42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AD$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AD42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AE$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AE42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AF$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AF42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AG$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AG42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AH$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AH42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AI$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AI42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AJ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AK$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AK42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AL$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AL42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AM$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AM42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AN$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AN42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AO$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AO42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AP$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AP42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AQ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AR$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AR42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AS$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AS42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AT$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AT42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AU$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AU42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AV$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AV42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AW$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AW42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AX$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AX42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AY$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AY42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AZ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BA$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BA42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BB$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BB42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BC$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BC42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BD$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BD42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BE$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BE42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BF$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BF42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BG$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BG42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BH$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BH42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BI$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BI42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BJ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BK$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BK42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BL$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BL42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BM$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BM42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BN$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BN42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BO$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BO42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BP$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BP42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D59","v":"Asset Class 35"},{"$f":"'RAB input'!$E59","v":0},{"$f":"IF(AND('RAB input'!$F490=\"No\", $G42=0), \"TRUE\", ROUND('RAB tracking summary'!$D43, 6)=ROUND($G42, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=H$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=H$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!H43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=I$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=I$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!I43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=J$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=J$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!J43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=K$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=K$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!K43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=L$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=L$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!L43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=M$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=M$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!M43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=N$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=N$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!N43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=O$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=O$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!O43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=P$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=P$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!P43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=Q$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!Q43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=R$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=R$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!R43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=S$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=S$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!S43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=T$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=T$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!T43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=U$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=U$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!U43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=V$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=V$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!V43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=W$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=W$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!W43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=X$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=X$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!X43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=Y$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!Y43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=Z$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!Z43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AA$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AA43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AB$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AB43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AC$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AC43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AD$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AD43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AE$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AE43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AF$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AF43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AG$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AG43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AH$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AH43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AI$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AI43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AJ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AK$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AK43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AL$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AL43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AM$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AM43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AN$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AN43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AO$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AO43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AP$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AP43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AQ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AR$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AR43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AS$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AS43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AT$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AT43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AU$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AU43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AV$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AV43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AW$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AW43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AX$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AX43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AY$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AY43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AZ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BA$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BA43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BB$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BB43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BC$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BC43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BD$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BD43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BE$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BE43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BF$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BF43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BG$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BG43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BH$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BH43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BI$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BI43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BJ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BK$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BK43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BL$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BL43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BM$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BM43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BN$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BN43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BO$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BO43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BP$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BP43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D60","v":"Asset Class 36"},{"$f":"'RAB input'!$E60","v":0},{"$f":"IF(AND('RAB input'!$F491=\"No\", $G43=0), \"TRUE\", ROUND('RAB tracking summary'!$D44, 6)=ROUND($G43, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=H$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=H$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!H44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=I$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=I$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!I44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=J$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=J$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!J44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=K$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=K$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!K44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=L$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=L$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!L44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=M$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=M$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!M44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=N$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=N$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!N44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=O$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=O$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!O44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=P$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=P$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!P44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=Q$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!Q44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=R$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=R$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!R44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=S$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=S$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!S44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=T$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=T$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!T44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=U$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=U$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!U44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=V$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=V$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!V44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=W$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=W$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!W44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=X$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=X$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!X44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=Y$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!Y44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=Z$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!Z44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AA$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AA44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AB$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AB44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AC$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AC44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AD$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AD44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AE$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AE44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AF$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AF44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AG$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AG44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AH$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AH44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AI$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AI44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AJ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AK$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AK44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AL$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AL44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AM$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AM44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AN$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AN44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AO$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AO44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AP$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AP44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AQ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AR$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AR44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AS$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AS44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AT$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AT44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AU$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AU44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AV$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AV44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AW$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AW44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AX$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AX44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AY$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AY44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AZ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BA$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BA44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BB$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BB44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BC$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BC44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BD$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BD44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BE$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BE44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BF$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BF44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BG$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BG44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BH$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BH44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BI$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BI44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BJ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BK$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BK44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BL$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BL44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BM$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BM44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BN$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BN44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BO$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BO44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BP$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BP44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D61","v":"Asset Class 37"},{"$f":"'RAB input'!$E61","v":0},{"$f":"IF(AND('RAB input'!$F492=\"No\", $G44=0), \"TRUE\", ROUND('RAB tracking summary'!$D45, 6)=ROUND($G44, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=H$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=H$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!H45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=I$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=I$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!I45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=J$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=J$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!J45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=K$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=K$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!K45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=L$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=L$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!L45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=M$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=M$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!M45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=N$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=N$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!N45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=O$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=O$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!O45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=P$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=P$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!P45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=Q$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!Q45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=R$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=R$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!R45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=S$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=S$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!S45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=T$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=T$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!T45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=U$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=U$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!U45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=V$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=V$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!V45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=W$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=W$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!W45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=X$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=X$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!X45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=Y$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!Y45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=Z$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!Z45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AA$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AA45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AB$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AB45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AC$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AC45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AD$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AD45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AE$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AE45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AF$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AF45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AG$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AG45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AH$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AH45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AI$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AI45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AJ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AK$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AK45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AL$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AL45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AM$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AM45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AN$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AN45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AO$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AO45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AP$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AP45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AQ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AR$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AR45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AS$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AS45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AT$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AT45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AU$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AU45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AV$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AV45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AW$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AW45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AX$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AX45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AY$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AY45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AZ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BA$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BA45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BB$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BB45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BC$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BC45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BD$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BD45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BE$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BE45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BF$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BF45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BG$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BG45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BH$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BH45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BI$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BI45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BJ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BK$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BK45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BL$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BL45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BM$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BM45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BN$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BN45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BO$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BO45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BP$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BP45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D62","v":"Asset Class 38"},{"$f":"'RAB input'!$E62","v":0},{"$f":"IF(AND('RAB input'!$F493=\"No\", $G45=0), \"TRUE\", ROUND('RAB tracking summary'!$D46, 6)=ROUND($G45, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=H$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=H$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!H46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=I$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=I$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!I46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=J$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=J$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!J46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=K$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=K$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!K46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=L$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=L$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!L46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=M$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=M$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!M46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=N$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=N$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!N46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=O$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=O$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!O46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=P$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=P$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!P46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=Q$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!Q46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=R$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=R$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!R46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=S$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=S$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!S46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=T$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=T$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!T46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=U$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=U$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!U46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=V$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=V$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!V46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=W$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=W$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!W46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=X$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=X$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!X46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=Y$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!Y46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=Z$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!Z46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AA$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AA46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AB$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AB46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AC$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AC46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AD$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AD46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AE$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AE46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AF$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AF46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AG$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AG46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AH$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AH46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AI$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AI46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AJ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AK$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AK46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AL$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AL46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AM$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AM46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AN$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AN46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AO$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AO46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AP$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AP46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AQ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AR$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AR46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AS$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AS46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AT$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AT46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AU$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AU46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AV$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AV46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AW$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AW46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AX$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AX46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AY$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AY46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AZ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BA$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BA46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BB$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BB46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BC$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BC46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BD$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BD46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BE$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BE46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BF$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BF46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BG$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BG46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BH$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BH46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BI$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BI46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BJ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BK$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BK46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BL$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BL46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BM$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BM46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BN$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BN46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BO$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BO46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BP$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BP46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D63","v":"Asset Class 39"},{"$f":"'RAB input'!$E63","v":0},{"$f":"IF(AND('RAB input'!$F494=\"No\", $G46=0), \"TRUE\", ROUND('RAB tracking summary'!$D47, 6)=ROUND($G46, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=H$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=H$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!H47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=I$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=I$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!I47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=J$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=J$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!J47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=K$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=K$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!K47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=L$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=L$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!L47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=M$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=M$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!M47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=N$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=N$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!N47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=O$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=O$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!O47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=P$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=P$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!P47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=Q$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!Q47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=R$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=R$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!R47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=S$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=S$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!S47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=T$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=T$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!T47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=U$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=U$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!U47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=V$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=V$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!V47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=W$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=W$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!W47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=X$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=X$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!X47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=Y$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!Y47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=Z$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!Z47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AA$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AA47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AB$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AB47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AC$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AC47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AD$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AD47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AE$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AE47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AF$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AF47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AG$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AG47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AH$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AH47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AI$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AI47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AJ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AK$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AK47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AL$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AL47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AM$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AM47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AN$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AN47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AO$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AO47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AP$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AP47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AQ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AR$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AR47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AS$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AS47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AT$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AT47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AU$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AU47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AV$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AV47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AW$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AW47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AX$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AX47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AY$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AY47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AZ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BA$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BA47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BB$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BB47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BC$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BC47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BD$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BD47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BE$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BE47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BF$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BF47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BG$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BG47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BH$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BH47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BI$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BI47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BJ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BK$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BK47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BL$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BL47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BM$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BM47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BN$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BN47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BO$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BO47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BP$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BP47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D64","v":"Asset Class 40"},{"$f":"'RAB input'!$E64","v":0},{"$f":"IF(AND('RAB input'!$F495=\"No\", $G47=0), \"TRUE\", ROUND('RAB tracking summary'!$D48, 6)=ROUND($G47, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=H$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=H$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!H48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=I$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=I$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!I48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=J$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=J$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!J48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=K$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=K$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!K48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=L$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=L$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!L48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=M$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=M$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!M48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=N$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=N$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!N48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=O$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=O$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!O48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=P$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=P$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!P48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=Q$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!Q48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=R$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=R$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!R48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=S$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=S$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!S48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=T$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=T$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!T48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=U$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=U$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!U48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=V$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=V$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!V48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=W$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=W$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!W48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=X$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=X$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!X48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=Y$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!Y48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=Z$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!Z48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AA$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AA48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AB$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AB48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AC$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AC48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AD$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AD48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AE$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AE48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AF$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AF48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AG$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AG48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AH$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AH48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AI$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AI48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AJ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AK$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AK48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AL$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AL48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AM$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AM48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AN$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AN48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AO$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AO48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AP$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AP48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AQ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AR$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AR48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AS$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AS48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AT$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AT48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AU$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AU48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AV$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AV48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AW$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AW48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AX$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AX48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AY$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AY48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AZ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BA$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BA48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BB$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BB48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BC$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BC48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BD$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BD48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BE$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BE48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BF$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BF48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BG$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BG48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BH$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BH48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BI$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BI48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BJ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BK$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BK48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BL$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BL48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BM$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BM48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BN$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BN48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BO$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BO48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BP$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BP48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D65","v":"Asset Class 41"},{"$f":"'RAB input'!$E65","v":0},{"$f":"IF(AND('RAB input'!$F496=\"No\", $G48=0), \"TRUE\", ROUND('RAB tracking summary'!$D49, 6)=ROUND($G48, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=H$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=H$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!H49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=I$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=I$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!I49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=J$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=J$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!J49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=K$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=K$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!K49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=L$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=L$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!L49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=M$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=M$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!M49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=N$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=N$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!N49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=O$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=O$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!O49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=P$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=P$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!P49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=Q$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!Q49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=R$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=R$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!R49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=S$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=S$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!S49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=T$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=T$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!T49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=U$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=U$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!U49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=V$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=V$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!V49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=W$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=W$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!W49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=X$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=X$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!X49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=Y$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!Y49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=Z$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!Z49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AA$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AA49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AB$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AB49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AC$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AC49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AD$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AD49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AE$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AE49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AF$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AF49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AG$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AG49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AH$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AH49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AI$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AI49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AJ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AK$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AK49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AL$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AL49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AM$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AM49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AN$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AN49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AO$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AO49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AP$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AP49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AQ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AR$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AR49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AS$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AS49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AT$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AT49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AU$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AU49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AV$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AV49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AW$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AW49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AX$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AX49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AY$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AY49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AZ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BA$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BA49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BB$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BB49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BC$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BC49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BD$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BD49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BE$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BE49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BF$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BF49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BG$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BG49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BH$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BH49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BI$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BI49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BJ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BK$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BK49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BL$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BL49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BM$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BM49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BN$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BN49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BO$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BO49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BP$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BP49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D66","v":"Asset Class 42"},{"$f":"'RAB input'!$E66","v":0},{"$f":"IF(AND('RAB input'!$F497=\"No\", $G49=0), \"TRUE\", ROUND('RAB tracking summary'!$D50, 6)=ROUND($G49, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=H$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=H$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!H50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=I$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=I$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!I50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=J$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=J$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!J50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=K$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=K$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!K50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=L$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=L$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!L50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=M$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=M$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!M50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=N$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=N$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!N50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=O$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=O$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!O50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=P$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=P$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!P50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=Q$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!Q50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=R$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=R$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!R50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=S$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=S$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!S50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=T$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=T$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!T50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=U$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=U$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!U50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=V$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=V$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!V50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=W$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=W$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!W50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=X$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=X$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!X50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=Y$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!Y50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=Z$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!Z50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AA$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AA50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AB$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AB50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AC$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AC50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AD$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AD50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AE$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AE50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AF$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AF50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AG$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AG50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AH$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AH50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AI$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AI50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AJ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AK$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AK50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AL$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AL50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AM$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AM50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AN$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AN50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AO$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AO50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AP$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AP50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AQ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AR$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AR50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AS$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AS50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AT$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AT50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AU$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AU50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AV$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AV50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AW$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AW50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AX$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AX50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AY$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AY50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AZ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BA$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BA50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BB$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BB50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BC$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BC50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BD$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BD50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BE$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BE50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BF$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BF50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BG$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BG50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BH$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BH50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BI$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BI50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BJ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BK$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BK50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BL$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BL50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BM$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BM50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BN$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BN50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BO$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BO50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BP$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BP50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D67","v":"Asset Class 43"},{"$f":"'RAB input'!$E67","v":0},{"$f":"IF(AND('RAB input'!$F498=\"No\", $G50=0), \"TRUE\", ROUND('RAB tracking summary'!$D51, 6)=ROUND($G50, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=H$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=H$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!H51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=I$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=I$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!I51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=J$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=J$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!J51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=K$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=K$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!K51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=L$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=L$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!L51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=M$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=M$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!M51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=N$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=N$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!N51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=O$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=O$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!O51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=P$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=P$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!P51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=Q$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!Q51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=R$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=R$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!R51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=S$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=S$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!S51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=T$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=T$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!T51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=U$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=U$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!U51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=V$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=V$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!V51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=W$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=W$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!W51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=X$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=X$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!X51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=Y$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!Y51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=Z$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!Z51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AA$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AA51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AB$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AB51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AC$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AC51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AD$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AD51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AE$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AE51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AF$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AF51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AG$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AG51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AH$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AH51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AI$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AI51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AJ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AK$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AK51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AL$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AL51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AM$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AM51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AN$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AN51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AO$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AO51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AP$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AP51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AQ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AR$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AR51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AS$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AS51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AT$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AT51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AU$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AU51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AV$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AV51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AW$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AW51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AX$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AX51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AY$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AY51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AZ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BA$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BA51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BB$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BB51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BC$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BC51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BD$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BD51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BE$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BE51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BF$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BF51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BG$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BG51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BH$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BH51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BI$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BI51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BJ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BK$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BK51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BL$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BL51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BM$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BM51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BN$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BN51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BO$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BO51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BP$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BP51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D68","v":"Asset Class 44"},{"$f":"'RAB input'!$E68","v":0},{"$f":"IF(AND('RAB input'!$F499=\"No\", $G51=0), \"TRUE\", ROUND('RAB tracking summary'!$D52, 6)=ROUND($G51, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=H$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=H$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!H52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=I$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=I$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!I52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=J$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=J$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!J52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=K$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=K$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!K52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=L$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=L$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!L52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=M$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=M$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!M52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=N$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=N$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!N52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=O$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=O$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!O52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=P$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=P$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!P52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=Q$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!Q52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=R$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=R$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!R52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=S$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=S$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!S52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=T$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=T$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!T52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=U$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=U$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!U52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=V$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=V$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!V52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=W$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=W$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!W52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=X$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=X$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!X52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=Y$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!Y52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=Z$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!Z52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AA$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AA52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AB$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AB52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AC$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AC52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AD$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AD52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AE$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AE52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AF$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AF52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AG$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AG52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AH$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AH52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AI$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AI52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AJ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AK$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AK52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AL$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AL52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AM$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AM52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AN$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AN52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AO$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AO52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AP$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AP52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AQ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AR$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AR52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AS$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AS52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AT$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AT52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AU$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AU52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AV$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AV52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AW$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AW52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AX$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AX52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AY$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AY52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AZ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BA$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BA52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BB$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BB52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BC$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BC52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BD$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BD52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BE$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BE52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BF$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BF52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BG$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BG52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BH$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BH52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BI$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BI52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BJ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BK$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BK52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BL$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BL52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BM$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BM52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BN$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BN52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BO$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BO52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BP$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BP52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D69","v":"Asset Class 45"},{"$f":"'RAB input'!$E69","v":0},{"$f":"IF(AND('RAB input'!$F500=\"No\", $G52=0), \"TRUE\", ROUND('RAB tracking summary'!$D53, 6)=ROUND($G52, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=H$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=H$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!H53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=I$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=I$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!I53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=J$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=J$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!J53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=K$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=K$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!K53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=L$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=L$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!L53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=M$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=M$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!M53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=N$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=N$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!N53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=O$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=O$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!O53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=P$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=P$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!P53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=Q$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!Q53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=R$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=R$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!R53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=S$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=S$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!S53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=T$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=T$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!T53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=U$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=U$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!U53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=V$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=V$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!V53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=W$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=W$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!W53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=X$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=X$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!X53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=Y$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!Y53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=Z$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!Z53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AA$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AA53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AB$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AB53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AC$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AC53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AD$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AD53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AE$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AE53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AF$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AF53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AG$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AG53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AH$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AH53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AI$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AI53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AJ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AK$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AK53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AL$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AL53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AM$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AM53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AN$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AN53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AO$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AO53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AP$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AP53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AQ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AR$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AR53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AS$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AS53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AT$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AT53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AU$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AU53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AV$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AV53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AW$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AW53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AX$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AX53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AY$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AY53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AZ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BA$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BA53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BB$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BB53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BC$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BC53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BD$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BD53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BE$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BE53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BF$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BF53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BG$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BG53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BH$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BH53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BI$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BI53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BJ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BK$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BK53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BL$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BL53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BM$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BM53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BN$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BN53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BO$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BO53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BP$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BP53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D70","v":"Asset Class 46"},{"$f":"'RAB input'!$E70","v":0},{"$f":"IF(AND('RAB input'!$F501=\"No\", $G53=0), \"TRUE\", ROUND('RAB tracking summary'!$D54, 6)=ROUND($G53, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=H$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=H$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!H54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=I$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=I$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!I54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=J$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=J$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!J54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=K$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=K$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!K54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=L$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=L$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!L54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=M$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=M$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!M54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=N$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=N$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!N54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=O$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=O$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!O54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=P$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=P$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!P54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=Q$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!Q54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=R$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=R$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!R54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=S$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=S$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!S54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=T$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=T$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!T54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=U$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=U$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!U54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=V$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=V$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!V54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=W$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=W$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!W54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=X$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=X$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!X54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=Y$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!Y54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=Z$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!Z54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AA$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AA54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AB$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AB54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AC$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AC54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AD$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AD54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AE$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AE54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AF$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AF54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AG$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AG54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AH$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AH54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AI$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AI54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AJ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AK$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AK54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AL$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AL54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AM$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AM54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AN$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AN54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AO$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AO54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AP$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AP54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AQ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AR$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AR54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AS$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AS54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AT$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AT54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AU$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AU54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AV$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AV54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AW$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AW54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AX$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AX54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AY$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AY54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AZ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BA$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BA54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BB$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BB54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BC$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BC54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BD$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BD54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BE$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BE54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BF$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BF54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BG$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BG54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BH$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BH54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BI$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BI54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BJ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BK$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BK54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BL$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BL54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BM$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BM54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BN$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BN54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BO$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BO54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BP$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BP54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D71","v":"Asset Class 47"},{"$f":"'RAB input'!$E71","v":0},{"$f":"IF(AND('RAB input'!$F502=\"No\", $G54=0), \"TRUE\", ROUND('RAB tracking summary'!$D55, 6)=ROUND($G54, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=H$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=H$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!H55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=I$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=I$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!I55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=J$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=J$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!J55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=K$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=K$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!K55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=L$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=L$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!L55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=M$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=M$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!M55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=N$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=N$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!N55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=O$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=O$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!O55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=P$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=P$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!P55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=Q$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!Q55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=R$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=R$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!R55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=S$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=S$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!S55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=T$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=T$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!T55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=U$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=U$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!U55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=V$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=V$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!V55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=W$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=W$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!W55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=X$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=X$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!X55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=Y$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!Y55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=Z$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!Z55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AA$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AA55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AB$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AB55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AC$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AC55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AD$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AD55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AE$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AE55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AF$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AF55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AG$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AG55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AH$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AH55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AI$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AI55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AJ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AK$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AK55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AL$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AL55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AM$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AM55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AN$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AN55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AO$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AO55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AP$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AP55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AQ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AR$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AR55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AS$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AS55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AT$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AT55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AU$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AU55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AV$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AV55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AW$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AW55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AX$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AX55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AY$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AY55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AZ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BA$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BA55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BB$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BB55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BC$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BC55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BD$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BD55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BE$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BE55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BF$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BF55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BG$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BG55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BH$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BH55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BI$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BI55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BJ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BK$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BK55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BL$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BL55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BM$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BM55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BN$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BN55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BO$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BO55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BP$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BP55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D72","v":"Asset Class 48"},{"$f":"'RAB input'!$E72","v":0},{"$f":"IF(AND('RAB input'!$F503=\"No\", $G55=0), \"TRUE\", ROUND('RAB tracking summary'!$D56, 6)=ROUND($G55, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=H$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=H$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!H56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=I$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=I$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!I56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=J$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=J$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!J56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=K$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=K$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!K56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=L$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=L$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!L56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=M$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=M$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!M56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=N$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=N$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!N56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=O$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=O$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!O56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=P$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=P$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!P56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=Q$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!Q56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=R$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=R$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!R56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=S$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=S$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!S56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=T$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=T$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!T56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=U$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=U$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!U56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=V$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=V$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!V56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=W$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=W$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!W56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=X$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=X$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!X56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=Y$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!Y56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=Z$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!Z56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AA$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AA56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AB$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AB56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AC$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AC56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AD$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AD56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AE$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AE56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AF$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AF56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AG$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AG56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AH$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AH56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AI$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AI56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AJ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AK$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AK56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AL$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AL56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AM$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AM56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AN$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AN56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AO$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AO56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AP$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AP56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AQ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AR$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AR56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AS$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AS56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AT$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AT56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AU$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AU56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AV$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AV56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AW$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AW56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AX$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AX56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AY$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AY56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AZ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BA$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BA56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BB$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BB56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BC$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BC56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BD$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BD56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BE$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BE56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BF$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BF56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BG$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BG56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BH$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BH56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BI$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BI56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BJ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BK$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BK56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BL$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BL56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BM$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BM56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BN$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BN56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BO$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BO56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BP$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BP56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D73","v":"Asset Class 49"},{"$f":"'RAB input'!$E73","v":0},{"$f":"IF(AND('RAB input'!$F504=\"No\", $G56=0), \"TRUE\", ROUND('RAB tracking summary'!$D57, 6)=ROUND($G56, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=H$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=H$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!H57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=I$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=I$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!I57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=J$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=J$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!J57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=K$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=K$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!K57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=L$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=L$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!L57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=M$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=M$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!M57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=N$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=N$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!N57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=O$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=O$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!O57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=P$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=P$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!P57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=Q$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!Q57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=R$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=R$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!R57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=S$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=S$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!S57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=T$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=T$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!T57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=U$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=U$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!U57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=V$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=V$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!V57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=W$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=W$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!W57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=X$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=X$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!X57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=Y$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!Y57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=Z$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!Z57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AA$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AA57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AB$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AB57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AC$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AC57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AD$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AD57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AE$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AE57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AF$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AF57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AG$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AG57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AH$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AH57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AI$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AI57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AJ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AK$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AK57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AL$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AL57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AM$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AM57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AN$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AN57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AO$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AO57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AP$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AP57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AQ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AR$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AR57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AS$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AS57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AT$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AT57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AU$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AU57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AV$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AV57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AW$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AW57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AX$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AX57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AY$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AY57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AZ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BA$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BA57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BB$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BB57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BC$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BC57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BD$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BD57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BE$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BE57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BF$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BF57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BG$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BG57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BH$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BH57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BI$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BI57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BJ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BK$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BK57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BL$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BL57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BM$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BM57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BN$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BN57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BO$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BO57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BP$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BP57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D74","v":"Asset Class 50"},{"$f":"'RAB input'!$E74","v":"Equity raising costs"},{"$f":"IF(AND('RAB input'!$F505=\"No\", $G57=0), \"TRUE\", ROUND('RAB tracking summary'!$D58, 6)=ROUND($G57, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=H$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=H$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!H58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=I$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=I$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!I58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=J$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=J$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!J58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=K$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=K$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!K58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=L$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=L$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!L58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=M$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=M$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!M58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=N$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=N$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!N58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=O$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=O$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!O58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=P$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=P$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!P58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=Q$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!Q58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=R$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=R$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!R58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=S$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=S$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!S58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=T$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=T$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!T58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=U$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=U$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!U58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=V$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=V$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!V58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=W$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=W$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!W58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=X$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=X$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!X58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=Y$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!Y58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=Z$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!Z58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AA$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AA58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AB$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AB58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AC$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AC58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AD$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AD58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AE$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AE58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AF$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AF58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AG$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AG58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AH$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AH58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AI$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AI58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AJ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AK$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AK58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AL$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AL58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AM$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AM58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AN$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AN58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AO$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AO58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AP$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AP58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AQ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AR$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AR58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AS$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AS58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AT$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AT58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AU$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AU58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AV$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AV58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AW$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AW58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AX$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AX58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AY$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AY58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AZ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BA$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BA58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BB$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BB58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BC$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BC58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BD$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BD58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BE$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BE58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BF$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BF58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BG$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BG58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BH$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BH58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BI$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BI58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BJ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BK$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BK58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BL$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BL58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BM$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BM58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BN$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BN58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BO$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BO58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BP$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BP58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0}]
[]
[null,null,null,"Forecast TAB depreciation ($m, nominal)",null,null,{"$f":"SUM(H59:XFD59)","v":50.636053179169764},{"$f":"SUM(H60:H109)","v":7.7921450350335029},{"$f":"SUM(I60:I109)","v":6.8593225299046896},5.9847385810152751,5.2254191586444438,4.4918001037008413,3.8596413671941594,3.3495261066661461,2.7932880630974237,2.1555662031156442,1.6389939244647671,0.86474828084438404,0.7494485100651328,0.64952204205644826,0.56291910311558846,0.48786322270017674,0.4228147930068199,0.36643948727257708,0.31758088896956688,0.27523677044029127,0.23853853438158576,0.20673339646404093,0.17916894360216878,0.15527975112187953,0.13457578430562905,0.22929429269579954,0.19690181896169237,0.13780929904777514,0.17547423605757603,0.13526295122374599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D18","v":"Asset Class 1"},{"$f":"'TAB input'!$E18","v":"Public Lighting Post 1999 RAB"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$52:$52, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$52:$52, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$52:$52, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D19","v":"Asset Class 2"},{"$f":"'TAB input'!$E19","v":"Public Lighting Post 1999 Capex"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$100:$100, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$100:$100, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$100:$100, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D20","v":"Asset Class 3"},{"$f":"'TAB input'!$E20","v":"IT Projects"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$148:$148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$148:$148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$148:$148, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D21","v":"Asset Class 4"},{"$f":"'TAB input'!$E21","v":"Capex 1999"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$196:$196, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$196:$196, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$196:$196, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D22","v":"Asset Class 5"},{"$f":"'TAB input'!$E22","v":"Capex 2000"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$244:$244, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$244:$244, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$244:$244, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D23","v":"Asset Class 6"},{"$f":"'TAB input'!$E23","v":"Capex 2001"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$292:$292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$292:$292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$292:$292, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D24","v":"Asset Class 7"},{"$f":"'TAB input'!$E24","v":"Capex 2002"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D25","v":"Asset Class 8"},{"$f":"'TAB input'!$E25","v":"Capex 2003"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$388:$388, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$388:$388, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$388:$388, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D26","v":"Asset Class 9"},{"$f":"'TAB input'!$E26","v":"Capex 2004"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$436:$436, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$436:$436, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$436:$436, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D27","v":"Asset Class 10"},{"$f":"'TAB input'!$E27","v":"Capex 2005"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$484:$484, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$484:$484, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$484:$484, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D28","v":"Asset Class 11"},{"$f":"'TAB input'!$E28","v":"Capex 2006"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D29","v":"Asset Class 12"},{"$f":"'TAB input'!$E29","v":"Capex 2007"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$580:$580, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$580:$580, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$580:$580, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D30","v":"Asset Class 13"},{"$f":"'TAB input'!$E30","v":"Capex 2008"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$628:$628, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$628:$628, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$628:$628, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D31","v":"Asset Class 14"},{"$f":"'TAB input'!$E31","v":"Capex 2009"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D32","v":"Asset Class 15"},{"$f":"'TAB input'!$E32","v":"Capex 2010"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$724:$724, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$724:$724, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$724:$724, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D33","v":"Asset Class 16"},{"$f":"'TAB input'!$E33","v":"Capex 2011"},null,0.45053333333333256,{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45053333333333256},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$772:$772, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$772:$772, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$772:$772, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D34","v":"Asset Class 17"},{"$f":"'TAB input'!$E34","v":"Capex 2012"},null,0.91320000000000079,{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45660000000000001},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45660000000000078},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$820:$820, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$820:$820, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$820:$820, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D35","v":"Asset Class 18"},{"$f":"'TAB input'!$E35","v":"Capex 2013"},null,1.1912000000000016,{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.39706666666666668},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.39706666666666668},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.39706666666666823},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$868:$868, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$868:$868, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$868:$868, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D36","v":"Asset Class 19"},{"$f":"'TAB input'!$E36","v":"Capex 2014"},null,1.6786666666666645,{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.41966666666666669},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.41966666666666669},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.41966666666666669},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.41966666666666441},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D37","v":"Asset Class 20"},{"$f":"'TAB input'!$E37","v":"Capex 2015"},null,1.8003333333333351,{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.3600666666666667},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.3600666666666667},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.3600666666666667},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.3600666666666667},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36006666666666831},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$964:$964, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$964:$964, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$964:$964, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D38","v":"Asset Class 21"},{"$f":"'TAB input'!$E38","v":"Capex 2016"},null,1.6458127999999999,{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.27430213333333331},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.27430213333333331},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.27430213333333331},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.27430213333333331},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.27430213333333331},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.27430213333333331},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D39","v":"Asset Class 22"},{"$f":"'TAB input'!$E39","v":"Capex 2017"},null,2.4630666666666658,{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35186666666666666},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35186666666666666},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35186666666666666},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35186666666666666},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35186666666666666},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35186666666666666},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35186666666666611},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D40","v":"Asset Class 23"},{"$f":"'TAB input'!$E40","v":"Capex 2018"},null,3.6847999999999983,{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.46060000000000001},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.46060000000000001},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.46060000000000001},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.46060000000000001},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.46060000000000001},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.46060000000000001},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.46060000000000001},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.46059999999999857},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1108:$1108, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1108:$1108, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1108:$1108, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D41","v":"Asset Class 24"},{"$f":"'TAB input'!$E41","v":"Capex 2019"},null,3.2675999999999994,{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36306666666666659},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36306666666666659},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36306666666666659},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36306666666666659},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36306666666666659},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36306666666666659},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36306666666666659},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36306666666666659},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36306666666666665},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1156:$1156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1156:$1156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1156:$1156, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D42","v":"Asset Class 25"},{"$f":"'TAB input'!$E42","v":"Capex 2020"},null,{"$f":"SUM(H84:XFD84)","v":4.9974022064262602},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.49974022064262602},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.49974022064262602},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.49974022064262602},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.49974022064262602},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.49974022064262602},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.49974022064262602},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.49974022064262602},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.49974022064262602},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.49974022064262602},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.49974022064262602},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1204:$1204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1204:$1204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1204:$1204, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D43","v":"Asset Class 26"},{"$f":"'TAB input'!$E43","v":"IT 2019"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1252:$1252, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1252:$1252, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1252:$1252, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D44","v":"Asset Class 27"},{"$f":"'TAB input'!$E44","v":"IT 2020"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1300:$1300, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1300:$1300, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1300:$1300, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D45","v":"Asset Class 28"},{"$f":"'TAB input'!$E45","v":"MkII to MkIII Transition"},null,0.46419903816712982,{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6419903816712994E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6419903816712994E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6419903816712994E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6419903816712994E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6419903816712994E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6419903816712994E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6419903816712994E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6419903816712994E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6419903816712994E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6419903816712793E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D46","v":"Asset Class 29"},{"$f":"'TAB input'!$E46","v":"Regional Installations"},null,0.23247442946523389,{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3247442946523381E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3247442946523381E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3247442946523381E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3247442946523381E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3247442946523381E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3247442946523381E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3247442946523381E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3247442946523381E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3247442946523381E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3247442946523478E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1396:$1396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1396:$1396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1396:$1396, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D47","v":"Asset Class 30"},{"$f":"'TAB input'!$E47","v":"Under Recovery 2015-20"},null,{"$f":"SUM(H89:XFD89)","v":0.71799879161538471},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.1799879161538474E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.1799879161538474E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.1799879161538474E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.1799879161538474E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.1799879161538474E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.1799879161538474E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.1799879161538474E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.1799879161538474E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.1799879161538474E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.1799879161538405E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1444:$1444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1444:$1444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1444:$1444, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D48","v":"Asset Class 31"},{"$f":"'TAB input'!$E48","v":"Capex 2021-2025"},null,27.128765913495755,{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.6171687884661021},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.1348796166706214},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7168956677812055},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3546429120770447},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0406905238001056},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7685984539600914},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5327853267654126},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3284139498633576},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1512920898815766},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.99778647789736641},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86474828084438404},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.7494485100651328},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.64952204205644826},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.56291910311558846},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.48786322270017674},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.4228147930068199},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36643948727257708},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.31758088896956688},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.27523677044029127},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.23853853438158576},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.20673339646404093},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.17916894360216878},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.15527975112187953},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.13457578430562905},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.22929429269579954},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.19690181896169237},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.13780929904777514},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.17547423605757603},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.13526295122374599},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1492:$1492, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1492:$1492, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1492:$1492, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D49","v":"Asset Class 32"},{"$f":"'TAB input'!$E49","v":"IT Capex 2021-2025"},null,{"$f":"SUM(H91:XFD91)","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1540:$1540, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1540:$1540, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1540:$1540, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D50","v":"Asset Class 33"},{"$f":"'TAB input'!$E50","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D51","v":"Asset Class 34"},{"$f":"'TAB input'!$E51","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1636:$1636, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1636:$1636, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1636:$1636, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D52","v":"Asset Class 35"},{"$f":"'TAB input'!$E52","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1684:$1684, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1684:$1684, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1684:$1684, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D53","v":"Asset Class 36"},{"$f":"'TAB input'!$E53","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1732:$1732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1732:$1732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1732:$1732, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D54","v":"Asset Class 37"},{"$f":"'TAB input'!$E54","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1780:$1780, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1780:$1780, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1780:$1780, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D55","v":"Asset Class 38"},{"$f":"'TAB input'!$E55","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D56","v":"Asset Class 39"},{"$f":"'TAB input'!$E56","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1876:$1876, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1876:$1876, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1876:$1876, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D57","v":"Asset Class 40"},{"$f":"'TAB input'!$E57","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1924:$1924, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1924:$1924, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1924:$1924, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D58","v":"Asset Class 41"},{"$f":"'TAB input'!$E58","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1972:$1972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1972:$1972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1972:$1972, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D59","v":"Asset Class 42"},{"$f":"'TAB input'!$E59","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2020:$2020, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2020:$2020, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2020:$2020, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D60","v":"Asset Class 43"},{"$f":"'TAB input'!$E60","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2068:$2068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2068:$2068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2068:$2068, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D61","v":"Asset Class 44"},{"$f":"'TAB input'!$E61","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D62","v":"Asset Class 45"},{"$f":"'TAB input'!$E62","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2164:$2164, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2164:$2164, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2164:$2164, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D63","v":"Asset Class 46"},{"$f":"'TAB input'!$E63","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2212:$2212, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2212:$2212, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2212:$2212, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D64","v":"Asset Class 47"},{"$f":"'TAB input'!$E64","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2260:$2260, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2260:$2260, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2260:$2260, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D65","v":"Asset Class 48"},{"$f":"'TAB input'!$E65","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2308:$2308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2308:$2308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2308:$2308, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D66","v":"Asset Class 49"},{"$f":"'TAB input'!$E66","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2356:$2356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2356:$2356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2356:$2356, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D67","v":"Asset Class 50"},{"$f":"'TAB input'!$E67","v":"Equity raising costs"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2404:$2404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2404:$2404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2404:$2404, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[]
[]
[null,null,null,"Year",null,{"$f":"INDEX('TAB input'!$4:$4, 1, LOOKUP(2,1/('TAB input'!$10:$10<>\"\"),COLUMN('TAB input'!$10:$10))-2)","v":"2018-19"},{"$f":"IF(LEN(F112)>4,CONCATENATE(LEFT(F112,4)+1&\"-\"&IF(RIGHT(F112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(F112, 2)=\"99\", \"00\", RIGHT(F112,2)+1)),F112+1)","v":"2019-20"},{"$f":"IF(LEN(G112)>4,CONCATENATE(LEFT(G112,4)+1&\"-\"&IF(RIGHT(G112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G112, 2)=\"99\", \"00\", RIGHT(G112,2)+1)),G112+1)","v":"2020-21"},{"$f":"IF(LEN(H112)>4,CONCATENATE(LEFT(H112,4)+1&\"-\"&IF(RIGHT(H112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(H112, 2)=\"99\", \"00\", RIGHT(H112,2)+1)),H112+1)","v":"2021-22"},"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,null,null,"RFM actual TAB depreciation output"]
[]
[null,null,null,"Actual TAB depreciation ($m, nominal)",null,null,{"$f":"SUM(G116:G165)","v":4.5945188000000003},{"$f":"SUM(H116:H165)","v":5.2283480137267642},{"$f":"SUM(I116:I165)","v":5.9744224325643263},6.6488644971517354,6.9135967424728495,7.5478380405107277,0,0,0,0,0]
[null,null,null,null,{"$f":"'TAB input'!E18","v":"Public Lighting Post 1999 RAB"},null,{"$f":"IF(COUNT($F116:F116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!52:52, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:G116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!52:52, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:H116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!52:52, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:I116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!52:52, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:J116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!52:52, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:K116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!52:52, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:L116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!52:52, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:M116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!52:52, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:N116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!52:52, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:O116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!52:52, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:P116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!52:52, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E19","v":"Public Lighting Post 1999 Capex"},null,{"$f":"IF(COUNT($F117:F117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!100:100, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:G117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!100:100, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:H117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!100:100, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:I117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!100:100, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:J117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!100:100, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:K117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!100:100, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:L117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!100:100, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:M117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!100:100, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:N117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!100:100, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:O117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!100:100, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:P117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!100:100, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E20","v":"IT Projects"},null,{"$f":"IF(COUNT($F118:F118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!148:148, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:G118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!148:148, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:H118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!148:148, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:I118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!148:148, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:J118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!148:148, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:K118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!148:148, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:L118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!148:148, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:M118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!148:148, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:N118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!148:148, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:O118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!148:148, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:P118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!148:148, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E21","v":"Capex 1999"},null,{"$f":"IF(COUNT($F119:F119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!196:196, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:G119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!196:196, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:H119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!196:196, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:I119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!196:196, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:J119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!196:196, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:K119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!196:196, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:L119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!196:196, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:M119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!196:196, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:N119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!196:196, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:O119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!196:196, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:P119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!196:196, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E22","v":"Capex 2000"},null,{"$f":"IF(COUNT($F120:F120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!244:244, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:G120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!244:244, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:H120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!244:244, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:I120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!244:244, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:J120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!244:244, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:K120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!244:244, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:L120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!244:244, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:M120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!244:244, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:N120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!244:244, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:O120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!244:244, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:P120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!244:244, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E23","v":"Capex 2001"},null,{"$f":"IF(COUNT($F121:F121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!292:292, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:G121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!292:292, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:H121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!292:292, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:I121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!292:292, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:J121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!292:292, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:K121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!292:292, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:L121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!292:292, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:M121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!292:292, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:N121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!292:292, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:O121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!292:292, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:P121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!292:292, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E24","v":"Capex 2002"},null,{"$f":"IF(COUNT($F122:F122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:G122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:H122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:I122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:J122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:K122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:L122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:M122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:N122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:O122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:P122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E25","v":"Capex 2003"},null,{"$f":"IF(COUNT($F123:F123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!388:388, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:G123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!388:388, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:H123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!388:388, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:I123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!388:388, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:J123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!388:388, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:K123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!388:388, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:L123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!388:388, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:M123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!388:388, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:N123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!388:388, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:O123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!388:388, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:P123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!388:388, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E26","v":"Capex 2004"},null,{"$f":"IF(COUNT($F124:F124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!436:436, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:G124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!436:436, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:H124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!436:436, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:I124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!436:436, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:J124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!436:436, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:K124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!436:436, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:L124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!436:436, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:M124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!436:436, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:N124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!436:436, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:O124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!436:436, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:P124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!436:436, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E27","v":"Capex 2005"},null,{"$f":"IF(COUNT($F125:F125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!484:484, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.16339999999999999},{"$f":"IF(COUNT($F125:G125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!484:484, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:H125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!484:484, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:I125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!484:484, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:J125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!484:484, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:K125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!484:484, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:L125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!484:484, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:M125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!484:484, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:N125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!484:484, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:O125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!484:484, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:P125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!484:484, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E28","v":"Capex 2006"},null,{"$f":"IF(COUNT($F126:F126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!532:532, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.20673333333333338},{"$f":"IF(COUNT($F126:G126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!532:532, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.20673333333333321},{"$f":"IF(COUNT($F126:H126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!532:532, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:I126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!532:532, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:J126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!532:532, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:K126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!532:532, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:L126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!532:532, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:M126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!532:532, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:N126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!532:532, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:O126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!532:532, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:P126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!532:532, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E29","v":"Capex 2007"},null,{"$f":"IF(COUNT($F127:F127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!580:580, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.13593333333333335},{"$f":"IF(COUNT($F127:G127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!580:580, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.13593333333333335},{"$f":"IF(COUNT($F127:H127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!580:580, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.13593333333333302},{"$f":"IF(COUNT($F127:I127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!580:580, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:J127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!580:580, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:K127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!580:580, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:L127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!580:580, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:M127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!580:580, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:N127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!580:580, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:O127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!580:580, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:P127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!580:580, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E30","v":"Capex 2008"},null,{"$f":"IF(COUNT($F128:F128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!628:628, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.15986666666666663},{"$f":"IF(COUNT($F128:G128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!628:628, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.15986666666666663},{"$f":"IF(COUNT($F128:H128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!628:628, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.15986666666666663},{"$f":"IF(COUNT($F128:I128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!628:628, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.1598666666666666},{"$f":"IF(COUNT($F128:J128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!628:628, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:K128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!628:628, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:L128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!628:628, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:M128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!628:628, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:N128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!628:628, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:O128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!628:628, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:P128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!628:628, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E31","v":"Capex 2009"},null,{"$f":"IF(COUNT($F129:F129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.10593333333333331},{"$f":"IF(COUNT($F129:G129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.10593333333333331},{"$f":"IF(COUNT($F129:H129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.10593333333333331},{"$f":"IF(COUNT($F129:I129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.10593333333333331},{"$f":"IF(COUNT($F129:J129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.10593333333333366},{"$f":"IF(COUNT($F129:K129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:L129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:M129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:N129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:O129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:P129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E32","v":"Capex 2010"},null,{"$f":"IF(COUNT($F130:F130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!724:724, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.18713333333333335},{"$f":"IF(COUNT($F130:G130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!724:724, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.18713333333333335},{"$f":"IF(COUNT($F130:H130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!724:724, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.18713333333333335},{"$f":"IF(COUNT($F130:I130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!724:724, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.18713333333333335},{"$f":"IF(COUNT($F130:J130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!724:724, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.18713333333333335},{"$f":"IF(COUNT($F130:K130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!724:724, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.18713333333333404},{"$f":"IF(COUNT($F130:L130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!724:724, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:M130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!724:724, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:N130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!724:724, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:O130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!724:724, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:P130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!724:724, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E33","v":"Capex 2011"},null,{"$f":"IF(COUNT($F131:F131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!772:772, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.45053333333333334},{"$f":"IF(COUNT($F131:G131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!772:772, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.45053333333333334},{"$f":"IF(COUNT($F131:H131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!772:772, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.45053333333333334},{"$f":"IF(COUNT($F131:I131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!772:772, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.45053333333333334},{"$f":"IF(COUNT($F131:J131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!772:772, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.45053333333333334},{"$f":"IF(COUNT($F131:K131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!772:772, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.45053333333333334},{"$f":"IF(COUNT($F131:L131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!772:772, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:M131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!772:772, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:N131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!772:772, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:O131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!772:772, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:P131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!772:772, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E34","v":"Capex 2012"},null,{"$f":"IF(COUNT($F132:F132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!820:820, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.45660000000000001},{"$f":"IF(COUNT($F132:G132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!820:820, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.45660000000000001},{"$f":"IF(COUNT($F132:H132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!820:820, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.45660000000000001},{"$f":"IF(COUNT($F132:I132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!820:820, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.45660000000000001},{"$f":"IF(COUNT($F132:J132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!820:820, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.45660000000000001},{"$f":"IF(COUNT($F132:K132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!820:820, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.45660000000000001},{"$f":"IF(COUNT($F132:L132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!820:820, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:M132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!820:820, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:N132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!820:820, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:O132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!820:820, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:P132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!820:820, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E35","v":"Capex 2013"},null,{"$f":"IF(COUNT($F133:F133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!868:868, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.39706666666666668},{"$f":"IF(COUNT($F133:G133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!868:868, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.39706666666666668},{"$f":"IF(COUNT($F133:H133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!868:868, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.39706666666666668},{"$f":"IF(COUNT($F133:I133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!868:868, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.39706666666666668},{"$f":"IF(COUNT($F133:J133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!868:868, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.39706666666666668},{"$f":"IF(COUNT($F133:K133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!868:868, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.39706666666666668},{"$f":"IF(COUNT($F133:L133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!868:868, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:M133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!868:868, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:N133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!868:868, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:O133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!868:868, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:P133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!868:868, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E36","v":"Capex 2014"},null,{"$f":"IF(COUNT($F134:F134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!916:916, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.41966666666666669},{"$f":"IF(COUNT($F134:G134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!916:916, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.41966666666666669},{"$f":"IF(COUNT($F134:H134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!916:916, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.41966666666666669},{"$f":"IF(COUNT($F134:I134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!916:916, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.41966666666666669},{"$f":"IF(COUNT($F134:J134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!916:916, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.41966666666666669},{"$f":"IF(COUNT($F134:K134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!916:916, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.41966666666666669},{"$f":"IF(COUNT($F134:L134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!916:916, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:M134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!916:916, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:N134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!916:916, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:O134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!916:916, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:P134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!916:916, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E37","v":"Capex 2015"},null,{"$f":"IF(COUNT($F135:F135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!964:964, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.3600666666666667},{"$f":"IF(COUNT($F135:G135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!964:964, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.3600666666666667},{"$f":"IF(COUNT($F135:H135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!964:964, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.3600666666666667},{"$f":"IF(COUNT($F135:I135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!964:964, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.3600666666666667},{"$f":"IF(COUNT($F135:J135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!964:964, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.3600666666666667},{"$f":"IF(COUNT($F135:K135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!964:964, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.3600666666666667},{"$f":"IF(COUNT($F135:L135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!964:964, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:M135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!964:964, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:N135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!964:964, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:O135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!964:964, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:P135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!964:964, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E38","v":"Capex 2016"},null,{"$f":"IF(COUNT($F136:F136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.27430213333333331},{"$f":"IF(COUNT($F136:G136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.27430213333333331},{"$f":"IF(COUNT($F136:H136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.27430213333333331},{"$f":"IF(COUNT($F136:I136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.27430213333333331},{"$f":"IF(COUNT($F136:J136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.27430213333333331},{"$f":"IF(COUNT($F136:K136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.27430213333333331},{"$f":"IF(COUNT($F136:L136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:M136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:N136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:O136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:P136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E39","v":"Capex 2017"},null,{"$f":"IF(COUNT($F137:F137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1060:1060, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.35186666666666666},{"$f":"IF(COUNT($F137:G137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1060:1060, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.35186666666666666},{"$f":"IF(COUNT($F137:H137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1060:1060, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.35186666666666666},{"$f":"IF(COUNT($F137:I137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1060:1060, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.35186666666666666},{"$f":"IF(COUNT($F137:J137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1060:1060, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.35186666666666666},{"$f":"IF(COUNT($F137:K137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1060:1060, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.35186666666666666},{"$f":"IF(COUNT($F137:L137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1060:1060, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:M137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1060:1060, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:N137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1060:1060, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:O137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1060:1060, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:P137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1060:1060, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E40","v":"Capex 2018"},null,{"$f":"IF(COUNT($F138:F138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1108:1108, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.46060000000000001},{"$f":"IF(COUNT($F138:G138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1108:1108, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.46060000000000001},{"$f":"IF(COUNT($F138:H138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1108:1108, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.46060000000000001},{"$f":"IF(COUNT($F138:I138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1108:1108, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.46060000000000001},{"$f":"IF(COUNT($F138:J138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1108:1108, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.46060000000000001},{"$f":"IF(COUNT($F138:K138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1108:1108, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.46060000000000001},{"$f":"IF(COUNT($F138:L138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1108:1108, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:M138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1108:1108, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:N138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1108:1108, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:O138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1108:1108, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:P138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1108:1108, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E41","v":"Capex 2019"},null,{"$f":"IF(COUNT($F139:F139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1156:1156, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.36306666666666659},{"$f":"IF(COUNT($F139:G139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1156:1156, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.36306666666666659},{"$f":"IF(COUNT($F139:H139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1156:1156, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.36306666666666659},{"$f":"IF(COUNT($F139:I139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1156:1156, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.36306666666666659},{"$f":"IF(COUNT($F139:J139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1156:1156, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.36306666666666659},{"$f":"IF(COUNT($F139:K139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1156:1156, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.36306666666666659},{"$f":"IF(COUNT($F139:L139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1156:1156, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:M139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1156:1156, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:N139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1156:1156, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:O139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1156:1156, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:P139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1156:1156, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E42","v":"Capex 2020"},null,{"$f":"IF(COUNT($F140:F140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1204:1204, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:G140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1204:1204, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.49974022064262602},{"$f":"IF(COUNT($F140:H140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1204:1204, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.49974022064262602},{"$f":"IF(COUNT($F140:I140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1204:1204, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.49974022064262602},{"$f":"IF(COUNT($F140:J140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1204:1204, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.49974022064262602},{"$f":"IF(COUNT($F140:K140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1204:1204, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.49974022064262602},{"$f":"IF(COUNT($F140:L140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1204:1204, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:M140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1204:1204, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:N140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1204:1204, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:O140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1204:1204, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:P140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1204:1204, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E43","v":"IT 2019"},null,{"$f":"IF(COUNT($F141:F141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1252:1252, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.10175000000000001},{"$f":"IF(COUNT($F141:G141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1252:1252, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.10175000000000001},{"$f":"IF(COUNT($F141:H141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1252:1252, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.10175000000000001},{"$f":"IF(COUNT($F141:I141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1252:1252, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.10175000000000001},{"$f":"IF(COUNT($F141:J141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1252:1252, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.10175000000000001},{"$f":"IF(COUNT($F141:K141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1252:1252, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:L141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1252:1252, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:M141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1252:1252, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:N141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1252:1252, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:O141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1252:1252, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:P141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1252:1252, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E44","v":"IT 2020"},null,{"$f":"IF(COUNT($F142:F142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1300:1300, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:G142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1300:1300, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.15602176715936339},{"$f":"IF(COUNT($F142:H142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1300:1300, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.15602176715936339},{"$f":"IF(COUNT($F142:I142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1300:1300, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.15602176715936339},{"$f":"IF(COUNT($F142:J142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1300:1300, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.15602176715936339},{"$f":"IF(COUNT($F142:K142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1300:1300, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.15602176715936333},{"$f":"IF(COUNT($F142:L142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1300:1300, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:M142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1300:1300, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:N142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1300:1300, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:O142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1300:1300, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:P142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1300:1300, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E45","v":"MkII to MkIII Transition"},null,{"$f":"IF(COUNT($F143:F143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:G143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.6419903816712994E-2},{"$f":"IF(COUNT($F143:H143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.6419903816712994E-2},{"$f":"IF(COUNT($F143:I143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.6419903816712994E-2},{"$f":"IF(COUNT($F143:J143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.6419903816712994E-2},{"$f":"IF(COUNT($F143:K143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.6419903816712994E-2},{"$f":"IF(COUNT($F143:L143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:M143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:N143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:O143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:P143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E46","v":"Regional Installations"},null,{"$f":"IF(COUNT($F144:F144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1396:1396, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:G144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1396:1396, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.3247442946523381E-2},{"$f":"IF(COUNT($F144:H144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1396:1396, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.3247442946523381E-2},{"$f":"IF(COUNT($F144:I144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1396:1396, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.3247442946523381E-2},{"$f":"IF(COUNT($F144:J144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1396:1396, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.3247442946523381E-2},{"$f":"IF(COUNT($F144:K144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1396:1396, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.3247442946523381E-2},{"$f":"IF(COUNT($F144:L144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1396:1396, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:M144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1396:1396, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:N144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1396:1396, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:O144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1396:1396, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:P144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1396:1396, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E47","v":"Under Recovery 2015-20"},null,{"$f":"IF(COUNT($F145:F145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1444:1444, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:G145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1444:1444, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.1799879161538474E-2},{"$f":"IF(COUNT($F145:H145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1444:1444, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.1799879161538474E-2},{"$f":"IF(COUNT($F145:I145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1444:1444, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.1799879161538474E-2},{"$f":"IF(COUNT($F145:J145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1444:1444, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.1799879161538474E-2},{"$f":"IF(COUNT($F145:K145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1444:1444, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.1799879161538474E-2},{"$f":"IF(COUNT($F145:L145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1444:1444, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:M145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1444:1444, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:N145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1444:1444, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:O145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1444:1444, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:P145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1444:1444, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E48","v":"Capex 2021-2025"},null,{"$f":"IF(COUNT($F146:F146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1492:1492, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:G146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1492:1492, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:H146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1492:1492, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.95280775217089519},{"$f":"IF(COUNT($F146:I146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1492:1492, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.7631831500916373},{"$f":"IF(COUNT($F146:J146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1492:1492, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.1877820620794188},{"$f":"IF(COUNT($F146:K146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1492:1492, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.0297066934506298},{"$f":"IF(COUNT($F146:L146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1492:1492, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:M146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1492:1492, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:N146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1492:1492, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:O146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1492:1492, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:P146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1492:1492, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E49","v":"IT Capex 2021-2025"},null,{"$f":"IF(COUNT($F147:F147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1540:1540, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:G147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1540:1540, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:H147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1540:1540, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:I147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1540:1540, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:J147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1540:1540, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:K147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1540:1540, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:L147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1540:1540, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:M147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1540:1540, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:N147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1540:1540, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:O147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1540:1540, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:P147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1540:1540, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E50","v":0},null,{"$f":"IF(COUNT($F148:F148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1588:1588, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:G148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1588:1588, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:H148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1588:1588, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:I148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1588:1588, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:J148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1588:1588, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:K148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1588:1588, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:L148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1588:1588, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:M148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1588:1588, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:N148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1588:1588, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:O148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1588:1588, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:P148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1588:1588, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E51","v":0},null,{"$f":"IF(COUNT($F149:F149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1636:1636, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:G149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1636:1636, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:H149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1636:1636, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:I149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1636:1636, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:J149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1636:1636, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:K149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1636:1636, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:L149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1636:1636, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:M149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1636:1636, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:N149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1636:1636, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:O149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1636:1636, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:P149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1636:1636, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E52","v":0},null,{"$f":"IF(COUNT($F150:F150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1684:1684, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:G150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1684:1684, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:H150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1684:1684, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:I150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1684:1684, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:J150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1684:1684, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:K150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1684:1684, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:L150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1684:1684, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:M150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1684:1684, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:N150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1684:1684, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:O150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1684:1684, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:P150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1684:1684, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E53","v":0},null,{"$f":"IF(COUNT($F151:F151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1732:1732, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:G151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1732:1732, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:H151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1732:1732, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:I151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1732:1732, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:J151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1732:1732, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:K151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1732:1732, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:L151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1732:1732, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:M151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1732:1732, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:N151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1732:1732, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:O151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1732:1732, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:P151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1732:1732, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E54","v":0},null,{"$f":"IF(COUNT($F152:F152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1780:1780, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:G152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1780:1780, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:H152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1780:1780, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:I152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1780:1780, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:J152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1780:1780, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:K152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1780:1780, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:L152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1780:1780, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:M152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1780:1780, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:N152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1780:1780, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:O152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1780:1780, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:P152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1780:1780, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E55","v":0},null,{"$f":"IF(COUNT($F153:F153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1828:1828, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:G153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1828:1828, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:H153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1828:1828, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:I153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1828:1828, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:J153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1828:1828, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:K153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1828:1828, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:L153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1828:1828, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:M153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1828:1828, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:N153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1828:1828, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:O153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1828:1828, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:P153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1828:1828, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E56","v":0},null,{"$f":"IF(COUNT($F154:F154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1876:1876, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:G154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1876:1876, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:H154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1876:1876, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:I154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1876:1876, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:J154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1876:1876, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:K154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1876:1876, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:L154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1876:1876, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:M154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1876:1876, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:N154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1876:1876, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:O154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1876:1876, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:P154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1876:1876, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E57","v":0},null,{"$f":"IF(COUNT($F155:F155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1924:1924, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:G155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1924:1924, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:H155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1924:1924, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:I155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1924:1924, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:J155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1924:1924, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:K155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1924:1924, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:L155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1924:1924, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:M155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1924:1924, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:N155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1924:1924, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:O155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1924:1924, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:P155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1924:1924, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E58","v":0},null,{"$f":"IF(COUNT($F156:F156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1972:1972, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:G156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1972:1972, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:H156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1972:1972, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:I156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1972:1972, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:J156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1972:1972, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:K156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1972:1972, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:L156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1972:1972, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:M156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1972:1972, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:N156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1972:1972, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:O156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1972:1972, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:P156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1972:1972, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E59","v":0},null,{"$f":"IF(COUNT($F157:F157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2020:2020, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:G157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2020:2020, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:H157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2020:2020, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:I157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2020:2020, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:J157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2020:2020, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:K157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2020:2020, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:L157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2020:2020, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:M157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2020:2020, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:N157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2020:2020, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:O157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2020:2020, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:P157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2020:2020, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E60","v":0},null,{"$f":"IF(COUNT($F158:F158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2068:2068, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:G158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2068:2068, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:H158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2068:2068, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:I158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2068:2068, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:J158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2068:2068, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:K158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2068:2068, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:L158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2068:2068, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:M158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2068:2068, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:N158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2068:2068, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:O158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2068:2068, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:P158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2068:2068, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E61","v":0},null,{"$f":"IF(COUNT($F159:F159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2116:2116, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:G159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2116:2116, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:H159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2116:2116, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:I159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2116:2116, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:J159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2116:2116, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:K159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2116:2116, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:L159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2116:2116, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:M159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2116:2116, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:N159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2116:2116, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:O159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2116:2116, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:P159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2116:2116, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E62","v":0},null,{"$f":"IF(COUNT($F160:F160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2164:2164, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:G160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2164:2164, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:H160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2164:2164, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:I160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2164:2164, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:J160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2164:2164, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:K160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2164:2164, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:L160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2164:2164, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:M160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2164:2164, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:N160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2164:2164, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:O160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2164:2164, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:P160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2164:2164, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E63","v":0},null,{"$f":"IF(COUNT($F161:F161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2212:2212, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:G161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2212:2212, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:H161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2212:2212, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:I161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2212:2212, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:J161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2212:2212, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:K161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2212:2212, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:L161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2212:2212, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:M161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2212:2212, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:N161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2212:2212, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:O161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2212:2212, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:P161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2212:2212, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E64","v":0},null,{"$f":"IF(COUNT($F162:F162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2260:2260, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:G162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2260:2260, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:H162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2260:2260, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:I162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2260:2260, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:J162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2260:2260, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:K162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2260:2260, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:L162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2260:2260, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:M162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2260:2260, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:N162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2260:2260, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:O162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2260:2260, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:P162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2260:2260, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E65","v":0},null,{"$f":"IF(COUNT($F163:F163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2308:2308, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:G163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2308:2308, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:H163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2308:2308, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:I163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2308:2308, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:J163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2308:2308, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:K163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2308:2308, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:L163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2308:2308, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:M163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2308:2308, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:N163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2308:2308, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:O163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2308:2308, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:P163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2308:2308, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E66","v":0},null,{"$f":"IF(COUNT($F164:F164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2356:2356, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:G164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2356:2356, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:H164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2356:2356, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:I164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2356:2356, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:J164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2356:2356, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:K164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2356:2356, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:L164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2356:2356, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:M164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2356:2356, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:N164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2356:2356, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:O164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2356:2356, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:P164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2356:2356, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E67","v":"Equity raising costs"},null,{"$f":"IF(COUNT($F165:F165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2404:2404, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:G165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2404:2404, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:H165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2404:2404, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:I165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2404:2404, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:J165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2404:2404, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:K165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2404:2404, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:L165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2404:2404, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:M165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2404:2404, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:N165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2404:2404, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:O165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2404:2404, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:P165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2404:2404, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]